Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.8% first-year return on $207k initial cash invested.
-25.8%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,689
Rent
-$4,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $7,140 expenses = $4,451 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,689
Total Expenses
$7,140
Mortgage P&I
165%
$4,428
Property Taxes
41%
$1,106
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672