Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $205k initial cash invested.
-23.27%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,404
Rent
-$3,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $7,387 expenses = $3,983 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
$3,404
Total Expenses
$7,387
Mortgage P&I
136%
$4,629
Property Taxes
24%
$801
Home Insurance
9%
$323
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851