Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $207k initial cash invested.
-14.33%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$5,763
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,763 income − $8,233 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,763
Total Expenses
$8,233
Mortgage P&I
79%
$4,573
Property Taxes
10%
$578
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,441