Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $207k initial cash invested.
-14.7%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$5,149
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $7,685 expenses = $2,536 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
$5,149
Total Expenses
$7,685
Mortgage P&I
89%
$4,557
Property Taxes
7%
$342
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287