Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $205k initial cash invested.
-13.53%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$6,328
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,328 income − $8,643 expenses = $2,315 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,328
Total Expenses
$8,643
Mortgage P&I
71%
$4,464
Property Taxes
13%
$827
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$949
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582