Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $223k initial cash invested.
-14.91%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$5,508
Rent
-$2,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $8,281 expenses = $2,773 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$8,281
Mortgage P&I
87%
$4,772
Property Taxes
9%
$516
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377