Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $208k initial cash invested.
-22.19%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,098
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $6,941 expenses = $3,843 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
$3,098
Total Expenses
$6,941
Mortgage P&I
145%
$4,477
Property Taxes
16%
$484
Home Insurance
11%
$346
HOA
5%
$147
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774