Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $231k initial cash invested.
-13.67%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$6,916
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,916 income − $9,547 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,916
Total Expenses
$9,547
Mortgage P&I
75%
$5,189
Property Taxes
10%
$688
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$1,037
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,729