Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $205k initial cash invested.
-13.42%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$5,857
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,857 income − $8,147 expenses = $2,290 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,857
Total Expenses
$8,147
Mortgage P&I
74%
$4,338
Property Taxes
11%
$673
Home Insurance
6%
$325
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464