Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $216k initial cash invested.
-16.83%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,217
Rent
-$3,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,217 income − $7,252 expenses = $3,035 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,217
Total Expenses
$7,252
Mortgage P&I
113%
$4,760
Property Taxes
3%
$136
Home Insurance
8%
$331
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054