Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $209k initial cash invested.
-19.54%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,707
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,707 income − $7,114 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,108
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,707
Total Expenses
$7,114
Mortgage P&I
125%
$4,620
Property Taxes
10%
$388
Home Insurance
9%
$327
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927