Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.12% first-year return on $207k initial cash invested.
-33.12%
Cash On Cash
-0.76%
Cap Rate
-0.11
DSCR
$1,166
Rent
-$5,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,166 income − $6,873 expenses = $5,707 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,166
Total Expenses
$6,873
Mortgage P&I
437%
$5,094
Property Taxes
77%
$894
Home Insurance
28%
$324
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292