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
0.37%
Cap Rate
0.06
DSCR
$2,380
Rent
-$4,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $6,881 expenses = $4,501 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
$2,380
Total Expenses
$6,881
Mortgage P&I
197%
$4,689
Property Taxes
28%
$674
Home Insurance
13%
$306
HOA
3%
$70
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595