Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $216k initial cash invested.
-12.22%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$6,222
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $8,420 expenses = $2,198 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,222
Total Expenses
$8,420
Mortgage P&I
76%
$4,702
Property Taxes
6%
$390
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556