Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $208k initial cash invested.
-15.25%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,014
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $7,655 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$7,655
Mortgage P&I
89%
$4,474
Property Taxes
9%
$449
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254