Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $214k initial cash invested.
-11.81%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$6,267
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,267 income − $8,370 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,267
Total Expenses
$8,370
Mortgage P&I
73%
$4,585
Property Taxes
7%
$436
Home Insurance
5%
$340
HOA
0%
$0
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,567