Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $211k initial cash invested.
-24.65%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,090
Rent
-$4,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $6,417 expenses = $4,327 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,173
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$6,417
Mortgage P&I
211%
$4,404
Property Taxes
32%
$668
Home Insurance
16%
$341
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522