Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $207k initial cash invested.
-19.87%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,347
Rent
-$3,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,347 income − $6,775 expenses = $3,428 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,347
Total Expenses
$6,775
Mortgage P&I
134%
$4,499
Property Taxes
10%
$325
Home Insurance
9%
$315
HOA
1%
$29
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837