Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $207k initial cash invested.
-1.1%
Cash On Cash
6.02%
Cap Rate
1.05
DSCR
$9,639
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,639 income − $9,829 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,639
Total Expenses
$9,829
Mortgage P&I
45%
$4,317
Property Taxes
6%
$569
Home Insurance
3%
$315
HOA
0%
$0
Property Management
15%
$1,446
CapEx
4%
$386
Vacancy
0%
$0
Maintenance
4%
$386
Other
25%
$2,410