Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.1% first-year return on $205k initial cash invested.
-24.1%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,757
Rent
-$4,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $5,877 expenses = $4,120 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,913
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,757
Total Expenses
$5,877
Mortgage P&I
252%
$4,422
Property Taxes
16%
$285
Home Insurance
19%
$327
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439