Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $205k initial cash invested.
-10.93%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$5,905
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,905 income − $7,767 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,905
Total Expenses
$7,767
Mortgage P&I
75%
$4,414
Property Taxes
3%
$204
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476