Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.54% first-year return on $211k initial cash invested.
-25.54%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,881
Rent
-$4,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $6,371 expenses = $4,490 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,881
Total Expenses
$6,371
Mortgage P&I
251%
$4,724
Property Taxes
22%
$413
Home Insurance
18%
$332
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470