Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.24% first-year return on $213k initial cash invested.
-14.24%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$5,599
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,599 income − $8,128 expenses = $2,529 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,599
Total Expenses
$8,128
Mortgage P&I
84%
$4,718
Property Taxes
6%
$323
Home Insurance
6%
$332
HOA
1%
$67
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,400