Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $208k initial cash invested.
-16.91%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$5,154
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,154 income − $8,080 expenses = $2,926 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,154
Total Expenses
$8,080
Mortgage P&I
87%
$4,466
Property Taxes
14%
$731
Home Insurance
6%
$325
HOA
2%
$85
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288