Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $213k initial cash invested.
-13.02%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$7,443
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,443 income − $9,751 expenses = $2,308 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,443
Total Expenses
$9,751
Mortgage P&I
60%
$4,461
Property Taxes
19%
$1,402
Home Insurance
4%
$315
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,861