Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $205k initial cash invested.
-27.48%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$2,676
Rent
-$4,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $7,372 expenses = $4,696 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$7,372
Mortgage P&I
183%
$4,889
Property Taxes
33%
$884
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669