Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $206k initial cash invested.
-20.42%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,829
Rent
-$3,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $6,333 expenses = $3,504 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
$2,829
Total Expenses
$6,333
Mortgage P&I
159%
$4,499
Property Taxes
6%
$164
Home Insurance
11%
$313
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707