Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $216k initial cash invested.
-14.58%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$4,996
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $7,625 expenses = $2,629 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
$4,996
Total Expenses
$7,625
Mortgage P&I
95%
$4,760
Property Taxes
3%
$136
Home Insurance
7%
$331
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249