Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $208k initial cash invested.
-19.7%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,789
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,789 income − $8,209 expenses = $3,420 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,789
Total Expenses
$8,209
Mortgage P&I
97%
$4,658
Property Taxes
17%
$805
Home Insurance
7%
$332
HOA
2%
$115
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,197