Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $208k initial cash invested.
-23.3%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,747
Rent
-$4,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $6,783 expenses = $4,036 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%
$9,042
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$6,783
Mortgage P&I
164%
$4,502
Property Taxes
23%
$635
Home Insurance
12%
$327
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687