Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.81% first-year return on $205k initial cash invested.
-28.81%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,746
Rent
-$4,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $6,661 expenses = $4,915 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$6,661
Mortgage P&I
264%
$4,608
Property Taxes
52%
$904
Home Insurance
18%
$311
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436