Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $218k initial cash invested.
-11.19%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$6,690
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,690 income − $8,719 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,690
Total Expenses
$8,719
Mortgage P&I
71%
$4,726
Property Taxes
6%
$433
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,004
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,672