Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $207k initial cash invested.
-17.9%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$3,494
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $6,582 expenses = $3,088 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
$3,494
Total Expenses
$6,582
Mortgage P&I
128%
$4,456
Property Taxes
4%
$133
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874