Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $208k initial cash invested.
-22.08%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,705
Rent
-$3,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $7,526 expenses = $3,821 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,033
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$7,526
Mortgage P&I
122%
$4,524
Property Taxes
24%
$893
Home Insurance
9%
$331
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926