Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $205k initial cash invested.
-21.05%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$3,340
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $6,940 expenses = $3,600 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$6,940
Mortgage P&I
131%
$4,367
Property Taxes
13%
$442
Home Insurance
10%
$324
HOA
6%
$203
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835