Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.08% first-year return on $207k initial cash invested.
-16.08%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$5,243
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,243 income − $8,014 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,243
Total Expenses
$8,014
Mortgage P&I
85%
$4,464
Property Taxes
14%
$718
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311