Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $209k initial cash invested.
-22.28%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,215
Rent
-$3,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $7,093 expenses = $3,878 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
$3,215
Total Expenses
$7,093
Mortgage P&I
139%
$4,474
Property Taxes
23%
$751
Home Insurance
10%
$324
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804