Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $207k initial cash invested.
-16.33%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$5,636
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $8,450 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$8,450
Mortgage P&I
82%
$4,637
Property Taxes
14%
$794
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,409