Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $209k initial cash invested.
-21.39%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,853
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $6,570 expenses = $3,717 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$181k
Closing costs
1%
$9,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$6,570
Mortgage P&I
154%
$4,397
Property Taxes
17%
$484
Home Insurance
11%
$320
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713