Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.96% first-year return on $211k initial cash invested.
-14.96%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,432
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $7,057 expenses = $2,625 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$7,057
Mortgage P&I
101%
$4,473
Property Taxes
3%
$116
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108