Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $215k initial cash invested.
-9.95%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$7,604
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,604 income − $9,387 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,604
Total Expenses
$9,387
Mortgage P&I
62%
$4,694
Property Taxes
9%
$711
Home Insurance
4%
$332
HOA
0%
$0
Property Management
15%
$1,141
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,901