Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $211k initial cash invested.
-20.21%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,474
Rent
-$3,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $7,019 expenses = $3,545 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
$3,474
Total Expenses
$7,019
Mortgage P&I
136%
$4,716
Property Taxes
9%
$304
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868