Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $211k initial cash invested.
-16.66%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$4,846
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $7,776 expenses = $2,930 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
$4,846
Total Expenses
$7,776
Mortgage P&I
95%
$4,613
Property Taxes
2%
$99
Home Insurance
7%
$322
HOA
9%
$415
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212