Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $217k initial cash invested.
-10.63%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$6,450
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,450 income − $8,375 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,450
Total Expenses
$8,375
Mortgage P&I
74%
$4,804
Property Taxes
2%
$143
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,612