Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $207k initial cash invested.
-19.47%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,075
Rent
-$3,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,075 income − $7,430 expenses = $3,355 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,075
Total Expenses
$7,430
Mortgage P&I
110%
$4,475
Property Taxes
18%
$721
Home Insurance
7%
$278
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019