Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $207k initial cash invested.
-22.34%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,646
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $7,495 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$7,495
Mortgage P&I
121%
$4,424
Property Taxes
28%
$1,009
Home Insurance
9%
$311
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912