Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $207k initial cash invested.
-18.29%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,434
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $7,585 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$7,585
Mortgage P&I
100%
$4,444
Property Taxes
12%
$530
Home Insurance
7%
$327
HOA
4%
$157
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108