Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $211k initial cash invested.
-6.94%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$7,284
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,284 income − $8,505 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,284
Total Expenses
$8,505
Mortgage P&I
63%
$4,600
Property Taxes
1%
$87
Home Insurance
4%
$322
HOA
0%
$0
Property Management
15%
$1,093
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,821