Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $209k initial cash invested.
-23.59%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,040
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $7,155 expenses = $4,115 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
$3,040
Total Expenses
$7,155
Mortgage P&I
153%
$4,654
Property Taxes
24%
$740
Home Insurance
10%
$301
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760