Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $206k initial cash invested.
-26.24%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,872
Rent
-$4,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $6,376 expenses = $4,504 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$6,376
Mortgage P&I
242%
$4,526
Property Taxes
23%
$428
Home Insurance
17%
$313
HOA
11%
$210
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468