Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $206k initial cash invested.
-17.3%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$4,053
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $7,028 expenses = $2,975 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$7,028
Mortgage P&I
108%
$4,365
Property Taxes
10%
$404
Home Insurance
8%
$314
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013