Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $205k initial cash invested.
-22.54%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,748
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $7,597 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$7,597
Mortgage P&I
122%
$4,569
Property Taxes
26%
$988
Home Insurance
6%
$241
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937