Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $208k initial cash invested.
-21.93%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,184
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $6,982 expenses = $3,798 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,041
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$6,982
Mortgage P&I
141%
$4,477
Property Taxes
15%
$484
Home Insurance
11%
$346
HOA
5%
$147
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796