Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.86% first-year return on $213k initial cash invested.
-12.86%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$6,070
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $8,354 expenses = $2,284 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
$6,070
Total Expenses
$8,354
Mortgage P&I
78%
$4,718
Property Taxes
5%
$323
Home Insurance
5%
$332
HOA
1%
$67
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518