Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $207k initial cash invested.
-20.04%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,403
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $6,856 expenses = $3,453 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,403
Total Expenses
$6,856
Mortgage P&I
132%
$4,487
Property Taxes
12%
$421
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851