Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.57% first-year return on $221k initial cash invested.
-11.57%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$6,003
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,003 income − $8,139 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$8,139
Mortgage P&I
79%
$4,748
Property Taxes
3%
$171
Home Insurance
6%
$339
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501