Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $208k initial cash invested.
-11.69%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$5,827
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,827 income − $7,853 expenses = $2,026 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
$5,827
Total Expenses
$7,853
Mortgage P&I
76%
$4,457
Property Taxes
5%
$267
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,457