Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $217k initial cash invested.
-12.46%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$5,819
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,819 income − $8,076 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,819
Total Expenses
$8,076
Mortgage P&I
82%
$4,750
Property Taxes
3%
$200
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,455