Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $207k initial cash invested.
-19.71%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$5,276
Rent
-$3,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $8,680 expenses = $3,404 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$8,680
Mortgage P&I
93%
$4,923
Property Taxes
11%
$584
Home Insurance
6%
$318
HOA
6%
$323
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319