Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $206k initial cash invested.
-23.64%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$3,504
Rent
-$4,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $7,562 expenses = $4,058 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$7,562
Mortgage P&I
134%
$4,687
Property Taxes
25%
$880
Home Insurance
9%
$313
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876