Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $223k initial cash invested.
-15.76%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$5,203
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,203 income − $8,135 expenses = $2,932 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
$5,203
Total Expenses
$8,135
Mortgage P&I
92%
$4,772
Property Taxes
10%
$516
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301