Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $207k initial cash invested.
-22.67%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,430
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $6,348 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,020
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$6,348
Mortgage P&I
182%
$4,432
Property Taxes
17%
$418
Home Insurance
14%
$332
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608