Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $206k initial cash invested.
-26.21%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$1,566
Rent
-$4,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $6,073 expenses = $4,507 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,566
Total Expenses
$6,073
Mortgage P&I
292%
$4,565
Property Taxes
28%
$441
Home Insurance
20%
$314
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392