Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $206k initial cash invested.
-18.16%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$3,868
Rent
-$3,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $6,993 expenses = $3,125 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,976
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$6,993
Mortgage P&I
119%
$4,603
Property Taxes
5%
$201
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967