Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $209k initial cash invested.
-18.93%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,201
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,201 income − $8,505 expenses = $3,304 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,201
Total Expenses
$8,505
Mortgage P&I
88%
$4,558
Property Taxes
20%
$1,016
Home Insurance
6%
$315
HOA
2%
$120
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300