Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $207k initial cash invested.
-20.93%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,630
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,630 income − $9,241 expenses = $3,611 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$9,241
Mortgage P&I
80%
$4,507
Property Taxes
30%
$1,678
Home Insurance
6%
$315
HOA
1%
$39
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408