Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.95% first-year return on $206k initial cash invested.
-2.95%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$8,904
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,904 income − $9,411 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,904
Total Expenses
$9,411
Mortgage P&I
50%
$4,486
Property Taxes
4%
$338
Home Insurance
4%
$313
HOA
0%
$0
Property Management
15%
$1,336
CapEx
4%
$356
Vacancy
0%
$0
Maintenance
4%
$356
Other
25%
$2,226