Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $206k initial cash invested.
-14.9%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$6,674
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,674 income − $9,231 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,674
Total Expenses
$9,231
Mortgage P&I
73%
$4,895
Property Taxes
12%
$820
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668