Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $205k initial cash invested.
-19.11%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,475
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $6,738 expenses = $3,263 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,475
Total Expenses
$6,738
Mortgage P&I
130%
$4,526
Property Taxes
8%
$282
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869