Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $206k initial cash invested.
-25.45%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,761
Rent
-$4,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $7,119 expenses = $4,358 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,761
Total Expenses
$7,119
Mortgage P&I
164%
$4,540
Property Taxes
34%
$940
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690