Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $206k initial cash invested.
-17.7%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,228
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $7,270 expenses = $3,042 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
$4,228
Total Expenses
$7,270
Mortgage P&I
106%
$4,474
Property Taxes
11%
$464
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057