Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $207k initial cash invested.
-14.51%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,715
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $7,218 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,715
Total Expenses
$7,218
Mortgage P&I
96%
$4,526
Property Taxes
2%
$113
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179