Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $209k initial cash invested.
-19.22%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,235
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $7,581 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,235
Total Expenses
$7,581
Mortgage P&I
106%
$4,474
Property Taxes
18%
$751
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059