Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $208k initial cash invested.
-14.88%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$5,589
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,589 income − $8,170 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$8,170
Mortgage P&I
81%
$4,532
Property Taxes
11%
$631
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,397