Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $207k initial cash invested.
-21.09%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,603
Rent
-$3,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $6,241 expenses = $3,638 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%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$6,241
Mortgage P&I
171%
$4,461
Property Taxes
8%
$216
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651