Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.15% first-year return on $207k initial cash invested.
-20.15%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,318
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $7,790 expenses = $3,472 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,318
Total Expenses
$7,790
Mortgage P&I
106%
$4,577
Property Taxes
19%
$824
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080