Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $206k initial cash invested.
-14.63%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$6,565
Rent
-$2,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,565 income − $9,075 expenses = $2,510 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,565
Total Expenses
$9,075
Mortgage P&I
68%
$4,475
Property Taxes
11%
$728
Home Insurance
5%
$315
HOA
6%
$405
Property Management
15%
$985
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,641