Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $207k initial cash invested.
-18.71%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,133
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $6,360 expenses = $3,227 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,133
Total Expenses
$6,360
Mortgage P&I
141%
$4,406
Property Taxes
4%
$136
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783