Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $215k initial cash invested.
-16.33%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,832
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $8,756 expenses = $2,924 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,832
Total Expenses
$8,756
Mortgage P&I
79%
$4,636
Property Taxes
17%
$1,008
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458