Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $212k initial cash invested.
-14.51%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$6,577
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,577 income − $9,147 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,577
Total Expenses
$9,147
Mortgage P&I
71%
$4,656
Property Taxes
15%
$1,002
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$987
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,644