Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $206k initial cash invested.
-24.87%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,214
Rent
-$4,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $6,475 expenses = $4,261 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$6,475
Mortgage P&I
198%
$4,382
Property Taxes
32%
$705
Home Insurance
15%
$324
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554