Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $207k initial cash invested.
-23.07%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$3,449
Rent
-$3,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,449 income − $7,428 expenses = $3,979 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,449
Total Expenses
$7,428
Mortgage P&I
132%
$4,543
Property Taxes
27%
$915
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862