Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.23% first-year return on $207k initial cash invested.
-17.23%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$4,862
Rent
-$2,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $7,835 expenses = $2,973 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,862
Total Expenses
$7,835
Mortgage P&I
94%
$4,570
Property Taxes
13%
$617
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,216