Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $207k initial cash invested.
-21.04%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,974
Rent
-$3,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $7,601 expenses = $3,627 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
$3,974
Total Expenses
$7,601
Mortgage P&I
112%
$4,452
Property Taxes
23%
$926
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994