Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $215k initial cash invested.
-14.39%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$5,362
Rent
-$2,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $7,944 expenses = $2,582 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$7,944
Mortgage P&I
86%
$4,627
Property Taxes
6%
$325
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$804
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,340