Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $209k initial cash invested.
-23.08%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$3,213
Rent
-$4,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $7,238 expenses = $4,025 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,109
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$7,238
Mortgage P&I
145%
$4,654
Property Taxes
23%
$740
Home Insurance
9%
$301
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$803