Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $207k initial cash invested.
-23.25%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,466
Rent
-$4,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $6,477 expenses = $4,011 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,466
Total Expenses
$6,477
Mortgage P&I
186%
$4,580
Property Taxes
16%
$398
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616