Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $216k initial cash invested.
-10.15%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$7,513
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,513 income − $9,337 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,513
Total Expenses
$9,337
Mortgage P&I
64%
$4,836
Property Taxes
5%
$397
Home Insurance
5%
$380
HOA
2%
$117
Property Management
15%
$1,127
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,878