Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $211k initial cash invested.
-19.78%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$3,620
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $7,090 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,620
Total Expenses
$7,090
Mortgage P&I
130%
$4,716
Property Taxes
8%
$304
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905