Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $210k initial cash invested.
-11.73%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,429
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,429 income − $7,486 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$178k
Closing costs
1%
$8,880
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,429
Total Expenses
$7,486
Mortgage P&I
81%
$4,405
Property Taxes
3%
$165
Home Insurance
6%
$311
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357