Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.33% first-year return on $205k initial cash invested.
-31.33%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$0
Rent
-$5,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,350 expenses = $5,350 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,350
Mortgage P&I
44500000%
$4,450
Property Taxes
5880000%
$588
Home Insurance
3120000%
$312
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0