Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $216k initial cash invested.
-13.94%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,218
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $7,732 expenses = $2,514 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
$5,218
Total Expenses
$7,732
Mortgage P&I
91%
$4,760
Property Taxes
3%
$136
Home Insurance
6%
$331
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304