Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $206k initial cash invested.
-21.02%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,702
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $7,319 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$7,319
Mortgage P&I
117%
$4,346
Property Taxes
24%
$872
Home Insurance
9%
$324
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926