Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $205k initial cash invested.
-21.59%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,941
Rent
-$3,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $6,627 expenses = $3,686 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
$2,941
Total Expenses
$6,627
Mortgage P&I
151%
$4,448
Property Taxes
11%
$318
Home Insurance
11%
$327
HOA
4%
$122
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735