Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $209k initial cash invested.
-22.55%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,198
Rent
-$3,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $7,127 expenses = $3,929 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,098
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$7,127
Mortgage P&I
143%
$4,588
Property Taxes
22%
$688
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800