Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $214k initial cash invested.
-10.76%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$6,627
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,627 income − $8,542 expenses = $1,915 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
$6,627
Total Expenses
$8,542
Mortgage P&I
69%
$4,585
Property Taxes
7%
$436
Home Insurance
5%
$340
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,657