Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $208k initial cash invested.
-17.24%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$4,403
Rent
-$2,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,403 income − $7,385 expenses = $2,982 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$180k
Closing costs
1%
$9,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,403
Total Expenses
$7,385
Mortgage P&I
99%
$4,363
Property Taxes
13%
$591
Home Insurance
7%
$318
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101