Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $209k initial cash invested.
-20.21%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,414
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $7,934 expenses = $3,520 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$7,934
Mortgage P&I
105%
$4,653
Property Taxes
19%
$834
Home Insurance
7%
$327
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104