Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $226k initial cash invested.
-10.89%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$7,594
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,594 income − $9,648 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$193k
Closing costs
1%
$9,637
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,594
Total Expenses
$9,648
Mortgage P&I
64%
$4,884
Property Taxes
10%
$769
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,898