Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $207k initial cash invested.
-23.17%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$1,982
Rent
-$3,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $5,974 expenses = $3,992 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,982
Total Expenses
$5,974
Mortgage P&I
223%
$4,428
Property Taxes
14%
$280
Home Insurance
16%
$315
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496