Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $207k initial cash invested.
-19.82%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$5,788
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,788 income − $9,200 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,788
Total Expenses
$9,200
Mortgage P&I
77%
$4,456
Property Taxes
28%
$1,633
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,447