Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $208k initial cash invested.
-22.32%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,052
Rent
-$3,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $6,919 expenses = $3,867 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
$3,052
Total Expenses
$6,919
Mortgage P&I
147%
$4,477
Property Taxes
16%
$484
Home Insurance
11%
$346
HOA
5%
$147
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763