Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $207k initial cash invested.
-14.36%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$6,206
Rent
-$2,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $8,681 expenses = $2,475 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,206
Total Expenses
$8,681
Mortgage P&I
72%
$4,472
Property Taxes
15%
$915
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$931
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,552