Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $205k initial cash invested.
-17.85%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,649
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $6,697 expenses = $3,048 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,649
Total Expenses
$6,697
Mortgage P&I
124%
$4,529
Property Taxes
2%
$63
Home Insurance
9%
$312
HOA
1%
$42
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912