Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $211k initial cash invested.
-18.3%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,028
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $8,246 expenses = $3,218 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,192
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,028
Total Expenses
$8,246
Mortgage P&I
93%
$4,679
Property Taxes
17%
$841
Home Insurance
6%
$313
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,257