Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $207k initial cash invested.
-16.35%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$4,211
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,211 income − $7,028 expenses = $2,817 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,211
Total Expenses
$7,028
Mortgage P&I
105%
$4,405
Property Taxes
7%
$287
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,053