Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $222k initial cash invested.
-15.54%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$5,615
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,615 income − $8,496 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,615
Total Expenses
$8,496
Mortgage P&I
83%
$4,664
Property Taxes
12%
$693
Home Insurance
6%
$350
HOA
2%
$93
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404