Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $206k initial cash invested.
-23.9%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$3,624
Rent
-$4,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $7,725 expenses = $4,101 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$7,725
Mortgage P&I
130%
$4,724
Property Taxes
26%
$948
Home Insurance
9%
$313
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906