Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $208k initial cash invested.
-17.86%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,274
Rent
-$3,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $7,364 expenses = $3,090 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
$4,274
Total Expenses
$7,364
Mortgage P&I
105%
$4,483
Property Taxes
12%
$506
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068