Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.87% first-year return on $206k initial cash invested.
-26.87%
Cash On Cash
0.79%
Cap Rate
0.12
DSCR
$3,178
Rent
-$4,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $7,788 expenses = $4,610 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$7,788
Mortgage P&I
160%
$5,070
Property Taxes
28%
$880
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794