Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $208k initial cash invested.
-19.03%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,882
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $7,175 expenses = $3,293 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$7,175
Mortgage P&I
115%
$4,483
Property Taxes
13%
$506
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970