Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.95% first-year return on $208k initial cash invested.
-26.95%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$1,895
Rent
-$4,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $6,565 expenses = $4,670 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,044
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,895
Total Expenses
$6,565
Mortgage P&I
236%
$4,470
Property Taxes
46%
$870
Home Insurance
17%
$315
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474