Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $205k initial cash invested.
-23.6%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,553
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $7,588 expenses = $4,035 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,553
Total Expenses
$7,588
Mortgage P&I
126%
$4,477
Property Taxes
30%
$1,074
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888