Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $206k initial cash invested.
-11.44%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$5,983
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,983 income − $7,943 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,983
Total Expenses
$7,943
Mortgage P&I
73%
$4,379
Property Taxes
6%
$366
Home Insurance
5%
$324
HOA
0%
$3
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,496