Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $211k initial cash invested.
-21.06%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,541
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $6,240 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$6,240
Mortgage P&I
176%
$4,464
Property Taxes
9%
$220
Home Insurance
13%
$336
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635