Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $216k initial cash invested.
-14.72%
Cash On Cash
2.67%
Cap Rate
0.47
DSCR
$6,126
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $8,778 expenses = $2,652 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
$6,126
Total Expenses
$8,778
Mortgage P&I
74%
$4,505
Property Taxes
16%
$1,000
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$919
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532