Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $206k initial cash invested.
-25.4%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,281
Rent
-$4,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $6,642 expenses = $4,361 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,281
Total Expenses
$6,642
Mortgage P&I
194%
$4,422
Property Taxes
35%
$800
Home Insurance
14%
$320
HOA
0%
$6
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570