Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $209k initial cash invested.
-24.55%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$3,453
Rent
-$4,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $7,736 expenses = $4,283 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,110
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$7,736
Mortgage P&I
133%
$4,579
Property Taxes
34%
$1,168
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863