Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $208k initial cash invested.
-24.88%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$3,097
Rent
-$4,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $7,419 expenses = $4,322 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$7,419
Mortgage P&I
156%
$4,817
Property Taxes
12%
$372
Home Insurance
14%
$420
HOA
10%
$323
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774