Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $205k initial cash invested.
-18.31%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,604
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $6,728 expenses = $3,124 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$6,728
Mortgage P&I
123%
$4,415
Property Taxes
8%
$272
Home Insurance
9%
$311
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901