Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $209k initial cash invested.
-21.79%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$3,670
Rent
-$3,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $7,473 expenses = $3,803 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
$3,670
Total Expenses
$7,473
Mortgage P&I
124%
$4,539
Property Taxes
23%
$857
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918