Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $207k initial cash invested.
-19.57%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,520
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $5,892 expenses = $3,372 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
5.9%
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
$2,520
Total Expenses
$5,892
Mortgage P&I
170%
$4,275
Property Taxes
4%
$92
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630