Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.51% first-year return on $207k initial cash invested.
-24.51%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,124
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $6,343 expenses = $4,219 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$6,343
Mortgage P&I
206%
$4,383
Property Taxes
30%
$634
Home Insurance
14%
$306
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531