Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $205k initial cash invested.
-21.59%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,276
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $5,959 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$5,959
Mortgage P&I
194%
$4,412
Property Taxes
6%
$144
Home Insurance
14%
$311
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569