Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.59% first-year return on $205k initial cash invested.
-26.59%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,022
Rent
-$4,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $6,573 expenses = $4,551 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$6,573
Mortgage P&I
223%
$4,519
Property Taxes
38%
$759
Home Insurance
16%
$324
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506