Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $213k initial cash invested.
-18.33%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$5,170
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,170 income − $8,425 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$8,425
Mortgage P&I
92%
$4,774
Property Taxes
16%
$837
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292