Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $207k initial cash invested.
-28.21%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,194
Rent
-$4,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,194 income − $6,070 expenses = $4,876 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,194
Total Expenses
$6,070
Mortgage P&I
378%
$4,517
Property Taxes
55%
$654
Home Insurance
27%
$326
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298