Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.5% first-year return on $207k initial cash invested.
-29.5%
Cash On Cash
-0.97%
Cap Rate
-0.17
DSCR
$0
Rent
-$5,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,089 expenses = $5,089 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.1%
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
$0
Total Expenses
$5,089
Mortgage P&I
43640000%
$4,364
Property Taxes
4100000%
$410
Home Insurance
3150000%
$315
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0