Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $207k initial cash invested.
-20.85%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$5,344
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $8,940 expenses = $3,596 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$8,940
Mortgage P&I
83%
$4,439
Property Taxes
30%
$1,620
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336