Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $221k initial cash invested.
-11.13%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$7,388
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,388 income − $9,437 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,388
Total Expenses
$9,437
Mortgage P&I
65%
$4,778
Property Taxes
10%
$771
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$1,108
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,847