Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $209k initial cash invested.
-22.53%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,420
Rent
-$3,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $7,353 expenses = $3,933 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$7,353
Mortgage P&I
133%
$4,539
Property Taxes
25%
$857
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855