Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.46% first-year return on $209k initial cash invested.
-25.46%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,568
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $7,008 expenses = $4,440 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$7,008
Mortgage P&I
174%
$4,474
Property Taxes
35%
$899
Home Insurance
16%
$402
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642