Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $211k initial cash invested.
-21.87%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,075
Rent
-$3,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $6,923 expenses = $3,848 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$6,923
Mortgage P&I
150%
$4,604
Property Taxes
18%
$549
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769