Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $213k initial cash invested.
-19.82%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$4,660
Rent
-$3,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $8,179 expenses = $3,519 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$8,179
Mortgage P&I
102%
$4,774
Property Taxes
18%
$837
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165