Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $209k initial cash invested.
-25.01%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,317
Rent
-$4,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,317 income − $5,681 expenses = $4,364 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
$1,317
Total Expenses
$5,681
Mortgage P&I
334%
$4,402
Property Taxes
24%
$318
Home Insurance
25%
$328
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$329