Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.57% first-year return on $207k initial cash invested.
-28.57%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$3,647
Rent
-$4,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,647 income − $8,575 expenses = $4,928 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,647
Total Expenses
$8,575
Mortgage P&I
122%
$4,436
Property Taxes
57%
$2,073
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912