Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $222k initial cash invested.
-13.92%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$6,528
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $9,103 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,528
Total Expenses
$9,103
Mortgage P&I
73%
$4,792
Property Taxes
10%
$670
Home Insurance
8%
$508
HOA
0%
$0
Property Management
15%
$979
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,632