Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $206k initial cash invested.
-22.63%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,993
Rent
-$3,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $6,887 expenses = $3,894 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$6,887
Mortgage P&I
149%
$4,458
Property Taxes
20%
$588
Home Insurance
11%
$325
HOA
3%
$79
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748