Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $206k initial cash invested.
-19.21%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,402
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $7,707 expenses = $3,305 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$7,707
Mortgage P&I
101%
$4,435
Property Taxes
19%
$846
Home Insurance
7%
$314
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100