Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $209k initial cash invested.
-21.88%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,640
Rent
-$3,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $7,458 expenses = $3,818 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$7,458
Mortgage P&I
124%
$4,504
Property Taxes
24%
$891
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910