Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $206k initial cash invested.
-17.73%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$4,026
Rent
-$3,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $7,077 expenses = $3,051 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$7,077
Mortgage P&I
114%
$4,570
Property Taxes
6%
$251
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006