Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $216k initial cash invested.
-15.41%
Cash On Cash
2.5%
Cap Rate
0.44
DSCR
$5,885
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,885 income − $8,661 expenses = $2,776 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,885
Total Expenses
$8,661
Mortgage P&I
77%
$4,505
Property Taxes
17%
$1,000
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471