Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $213k initial cash invested.
-14.58%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$5,897
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,897 income − $8,490 expenses = $2,593 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,897
Total Expenses
$8,490
Mortgage P&I
81%
$4,780
Property Taxes
10%
$592
Home Insurance
5%
$287
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,474