Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $204k initial cash invested.
-23.04%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,018
Rent
-$3,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $6,938 expenses = $3,920 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,863
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$6,938
Mortgage P&I
148%
$4,465
Property Taxes
24%
$732
Home Insurance
10%
$292
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754