Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $217k initial cash invested.
-16.77%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$4,876
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $7,909 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$184k
Closing costs
1%
$9,193
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,876
Total Expenses
$7,909
Mortgage P&I
92%
$4,481
Property Taxes
15%
$745
Home Insurance
7%
$329
HOA
0%
$14
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219