Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.49% first-year return on $207k initial cash invested.
-23.49%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,466
Rent
-$4,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $8,518 expenses = $4,052 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
$4,466
Total Expenses
$8,518
Mortgage P&I
99%
$4,439
Property Taxes
36%
$1,620
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116