Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $207k initial cash invested.
-16.3%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$4,696
Rent
-$2,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $7,506 expenses = $2,810 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%
$8,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$7,506
Mortgage P&I
94%
$4,419
Property Taxes
10%
$487
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174