Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $207k initial cash invested.
-20.92%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$4,010
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $7,617 expenses = $3,607 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%
$8,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$7,617
Mortgage P&I
111%
$4,452
Property Taxes
23%
$926
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002