Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $207k initial cash invested.
-19.84%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,592
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $7,008 expenses = $3,416 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$7,008
Mortgage P&I
125%
$4,499
Property Taxes
13%
$470
Home Insurance
9%
$314
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898