Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $207k initial cash invested.
-24.14%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,251
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $8,415 expenses = $4,164 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
$4,251
Total Expenses
$8,415
Mortgage P&I
104%
$4,439
Property Taxes
38%
$1,620
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063