Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $205k initial cash invested.
-18.79%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$4,016
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $7,228 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,913
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$7,228
Mortgage P&I
112%
$4,500
Property Taxes
9%
$380
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004