Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.19% first-year return on $205k initial cash invested.
-23.19%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$3,492
Rent
-$3,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $7,452 expenses = $3,960 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,492
Total Expenses
$7,452
Mortgage P&I
139%
$4,863
Property Taxes
17%
$600
Home Insurance
9%
$312
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873