Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $206k initial cash invested.
-22.01%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,916
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $6,700 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$6,700
Mortgage P&I
149%
$4,347
Property Taxes
22%
$638
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729