Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $206k initial cash invested.
-15.97%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$5,474
Rent
-$2,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,474 income − $8,222 expenses = $2,748 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
$5,474
Total Expenses
$8,222
Mortgage P&I
81%
$4,435
Property Taxes
15%
$846
Home Insurance
6%
$314
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368