Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $208k initial cash invested.
-16.6%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,399
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,399 income − $7,274 expenses = $2,875 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%
$9,042
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,399
Total Expenses
$7,274
Mortgage P&I
101%
$4,453
Property Taxes
3%
$152
Home Insurance
8%
$332
HOA
5%
$225
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100