Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $208k initial cash invested.
-19.68%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,501
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,501 income − $7,908 expenses = $3,407 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
$4,501
Total Expenses
$7,908
Mortgage P&I
101%
$4,524
Property Taxes
20%
$893
Home Insurance
7%
$331
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125