Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $205k initial cash invested.
-24.03%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,291
Rent
-$4,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $7,389 expenses = $4,098 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
$3,291
Total Expenses
$7,389
Mortgage P&I
134%
$4,397
Property Taxes
23%
$742
Home Insurance
10%
$329
HOA
10%
$340
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823