Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.78% first-year return on $207k initial cash invested.
-21.78%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,532
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $7,293 expenses = $3,761 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
$3,532
Total Expenses
$7,293
Mortgage P&I
129%
$4,546
Property Taxes
18%
$634
Home Insurance
12%
$418
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883