Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $211k initial cash invested.
-13.55%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$4,735
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,735 income − $7,119 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,735
Total Expenses
$7,119
Mortgage P&I
93%
$4,393
Property Taxes
3%
$132
Home Insurance
7%
$322
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184