Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $211k initial cash invested.
-20.33%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,599
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $7,175 expenses = $3,576 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
$3,599
Total Expenses
$7,175
Mortgage P&I
128%
$4,604
Property Taxes
15%
$549
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900