Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $232k initial cash invested.
-11.74%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$6,799
Rent
-$2,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,799 income − $9,073 expenses = $2,274 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$187k
Closing costs
1%
$9,355
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$6,799
Total Expenses
$9,073
Mortgage P&I
68%
$4,642
Property Taxes
12%
$819
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,020
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,700