Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $209k initial cash invested.
-16.36%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$6,397
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,397 income − $9,247 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,397
Total Expenses
$9,247
Mortgage P&I
78%
$4,963
Property Taxes
14%
$895
Home Insurance
5%
$318
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,599