Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $209k initial cash invested.
-15.66%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,687
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,687 income − $7,415 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,098
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,687
Total Expenses
$7,415
Mortgage P&I
97%
$4,554
Property Taxes
6%
$276
Home Insurance
7%
$336
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,172