Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $209k initial cash invested.
-21.37%
Cash On Cash
1.02%
Cap Rate
0.18
DSCR
$2,540
Rent
-$3,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $6,268 expenses = $3,728 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$6,268
Mortgage P&I
173%
$4,402
Property Taxes
13%
$318
Home Insurance
13%
$328
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635