Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $209k initial cash invested.
-26.42%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,541
Rent
-$4,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $7,149 expenses = $4,608 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,109
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$7,149
Mortgage P&I
185%
$4,698
Property Taxes
36%
$906
Home Insurance
13%
$325
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635