Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.12% first-year return on $205k initial cash invested.
-26.12%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$2,789
Rent
-$4,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $7,244 expenses = $4,455 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,789
Total Expenses
$7,244
Mortgage P&I
168%
$4,689
Property Taxes
32%
$905
Home Insurance
11%
$311
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697