Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $206k initial cash invested.
-20.45%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,912
Rent
-$3,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $7,419 expenses = $3,507 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,912
Total Expenses
$7,419
Mortgage P&I
113%
$4,436
Property Taxes
18%
$697
Home Insurance
10%
$409
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978