Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $205k initial cash invested.
-24.35%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,538
Rent
-$4,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $6,690 expenses = $4,152 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$6,690
Mortgage P&I
179%
$4,549
Property Taxes
18%
$453
Home Insurance
13%
$324
HOA
6%
$145
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634