Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $217k initial cash invested.
-14.92%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$6,542
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $9,247 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$9,247
Mortgage P&I
74%
$4,872
Property Taxes
14%
$902
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636