Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.2% first-year return on $206k initial cash invested.
-29.2%
Cash On Cash
-0.75%
Cap Rate
-0.13
DSCR
$1,138
Rent
-$5,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,138 income − $6,150 expenses = $5,012 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,138
Total Expenses
$6,150
Mortgage P&I
388%
$4,410
Property Taxes
77%
$880
Home Insurance
28%
$313
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$284