Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $212k initial cash invested.
-15.11%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$4,838
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $7,512 expenses = $2,674 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$7,512
Mortgage P&I
95%
$4,575
Property Taxes
6%
$281
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210