Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $205k initial cash invested.
-20.59%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,968
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $7,478 expenses = $3,510 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$7,478
Mortgage P&I
110%
$4,375
Property Taxes
23%
$898
Home Insurance
8%
$300
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992