Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $211k initial cash invested.
-20.51%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$4,128
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $7,731 expenses = $3,603 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$7,731
Mortgage P&I
111%
$4,582
Property Taxes
21%
$847
Home Insurance
8%
$321
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032