Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.66% first-year return on $209k initial cash invested.
-26.66%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,913
Rent
-$4,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $6,559 expenses = $4,646 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$6,559
Mortgage P&I
253%
$4,843
Property Taxes
17%
$323
Home Insurance
18%
$341
HOA
7%
$133
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478