Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $213k initial cash invested.
-16.65%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$5,582
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $8,534 expenses = $2,952 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$8,534
Mortgage P&I
83%
$4,643
Property Taxes
16%
$880
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396