Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $216k initial cash invested.
-12.21%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$6,540
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,540 income − $8,743 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,540
Total Expenses
$8,743
Mortgage P&I
72%
$4,721
Property Taxes
7%
$468
Home Insurance
5%
$331
HOA
1%
$83
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,635