Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $207k initial cash invested.
-22.48%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,396
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $7,270 expenses = $3,874 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$7,270
Mortgage P&I
131%
$4,464
Property Taxes
24%
$805
Home Insurance
10%
$332
HOA
1%
$39
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849