Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $211k initial cash invested.
-16.07%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$5,587
Rent
-$2,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,587 income − $8,420 expenses = $2,833 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,587
Total Expenses
$8,420
Mortgage P&I
84%
$4,689
Property Taxes
12%
$674
Home Insurance
5%
$306
HOA
1%
$70
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,397