Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.41% first-year return on $212k initial cash invested.
-11.41%
Cash On Cash
3.46%
Cap Rate
0.6
DSCR
$6,070
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $8,089 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,070
Total Expenses
$8,089
Mortgage P&I
73%
$4,441
Property Taxes
7%
$410
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518