Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $207k initial cash invested.
-21.95%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,670
Rent
-$3,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $6,464 expenses = $3,794 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
$2,670
Total Expenses
$6,464
Mortgage P&I
166%
$4,432
Property Taxes
16%
$418
Home Insurance
12%
$332
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668