Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $208k initial cash invested.
-12.64%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$5,508
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $7,699 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$7,699
Mortgage P&I
81%
$4,457
Property Taxes
5%
$267
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377