Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $211k initial cash invested.
-23.98%
Cash On Cash
1.45%
Cap Rate
0.22
DSCR
$3,903
Rent
-$4,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $8,110 expenses = $4,207 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$8,110
Mortgage P&I
132%
$5,161
Property Taxes
19%
$744
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976