Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $207k initial cash invested.
-20.01%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,975
Rent
-$3,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $7,427 expenses = $3,452 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,975
Total Expenses
$7,427
Mortgage P&I
112%
$4,441
Property Taxes
16%
$618
Home Insurance
8%
$315
HOA
4%
$145
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994