Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $205k initial cash invested.
-20.67%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,484
Rent
-$3,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $7,010 expenses = $3,526 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%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$7,010
Mortgage P&I
127%
$4,426
Property Taxes
17%
$601
Home Insurance
9%
$311
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871