Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $217k initial cash invested.
-12.06%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$5,570
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $7,753 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,570
Total Expenses
$7,753
Mortgage P&I
83%
$4,627
Property Taxes
2%
$120
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392