Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $205k initial cash invested.
-22.56%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,640
Rent
-$3,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $7,501 expenses = $3,861 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$7,501
Mortgage P&I
127%
$4,629
Property Taxes
22%
$801
Home Insurance
9%
$323
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910