Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.78% first-year return on $211k initial cash invested.
-26.78%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$2,511
Rent
-$4,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $7,228 expenses = $4,717 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$7,228
Mortgage P&I
187%
$4,688
Property Taxes
38%
$965
Home Insurance
13%
$332
HOA
2%
$38
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628