Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $216k initial cash invested.
-10.87%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$6,691
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,691 income − $8,646 expenses = $1,955 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
$6,691
Total Expenses
$8,646
Mortgage P&I
70%
$4,702
Property Taxes
6%
$390
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$1,004
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,673