Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.41% first-year return on $207k initial cash invested.
-28.41%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,679
Rent
-$4,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $6,579 expenses = $4,900 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
$1,679
Total Expenses
$6,579
Mortgage P&I
271%
$4,543
Property Taxes
55%
$915
Home Insurance
19%
$315
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420