Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $206k initial cash invested.
-17.83%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,186
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $7,249 expenses = $3,063 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$7,249
Mortgage P&I
107%
$4,474
Property Taxes
11%
$464
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046