Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.52% first-year return on $205k initial cash invested.
-27.52%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,146
Rent
-$4,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $6,838 expenses = $4,692 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$6,838
Mortgage P&I
205%
$4,397
Property Taxes
35%
$742
Home Insurance
15%
$329
HOA
16%
$340
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536