Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $208k initial cash invested.
-26.56%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,074
Rent
-$4,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $6,674 expenses = $4,600 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$6,674
Mortgage P&I
222%
$4,607
Property Taxes
36%
$740
Home Insurance
16%
$332
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518