Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $206k initial cash invested.
-14.08%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$4,923
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $7,339 expenses = $2,416 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$7,339
Mortgage P&I
91%
$4,499
Property Taxes
3%
$164
Home Insurance
6%
$313
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231