Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $208k initial cash invested.
-17.22%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$5,425
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,425 income − $8,411 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,425
Total Expenses
$8,411
Mortgage P&I
85%
$4,599
Property Taxes
13%
$686
Home Insurance
6%
$322
HOA
4%
$200
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356