Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $207k initial cash invested.
-19.39%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$3,727
Rent
-$3,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $7,068 expenses = $3,341 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,727
Total Expenses
$7,068
Mortgage P&I
121%
$4,515
Property Taxes
12%
$449
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932