Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $205k initial cash invested.
-24.76%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$2,342
Rent
-$4,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $6,565 expenses = $4,223 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$6,565
Mortgage P&I
206%
$4,829
Property Taxes
12%
$287
Home Insurance
14%
$324
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586