Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $209k initial cash invested.
-26.75%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,466
Rent
-$4,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $7,136 expenses = $4,670 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$7,136
Mortgage P&I
192%
$4,726
Property Taxes
37%
$902
Home Insurance
13%
$324
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616