Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.76% first-year return on $211k initial cash invested.
-21.76%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,462
Rent
-$3,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $7,288 expenses = $3,826 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$7,288
Mortgage P&I
134%
$4,629
Property Taxes
12%
$429
Home Insurance
10%
$332
HOA
7%
$237
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866