Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $207k initial cash invested.
-18.8%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,253
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $6,499 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,011
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$6,499
Mortgage P&I
139%
$4,515
Property Taxes
3%
$92
Home Insurance
10%
$331
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813