Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $207k initial cash invested.
-27.72%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,399
Rent
-$4,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $6,176 expenses = $4,777 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,399
Total Expenses
$6,176
Mortgage P&I
310%
$4,332
Property Taxes
44%
$612
Home Insurance
23%
$315
HOA
18%
$245
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350