Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $206k initial cash invested.
-22.83%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,596
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $6,520 expenses = $3,924 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$6,520
Mortgage P&I
168%
$4,357
Property Taxes
23%
$593
Home Insurance
12%
$324
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649