Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $207k initial cash invested.
-21.04%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$3,776
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $7,410 expenses = $3,634 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,011
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$7,410
Mortgage P&I
120%
$4,546
Property Taxes
17%
$634
Home Insurance
11%
$418
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944