Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.5% first-year return on $211k initial cash invested.
-25.5%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,615
Rent
-$4,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $7,099 expenses = $4,484 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$7,099
Mortgage P&I
175%
$4,587
Property Taxes
36%
$934
Home Insurance
12%
$322
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654