Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $212k initial cash invested.
-16.6%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$5,516
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $8,453 expenses = $2,937 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$8,453
Mortgage P&I
85%
$4,667
Property Taxes
15%
$806
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379