Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $205k initial cash invested.
-17.34%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,299
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $7,259 expenses = $2,960 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$7,259
Mortgage P&I
102%
$4,374
Property Taxes
12%
$509
Home Insurance
7%
$312
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075