Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $206k initial cash invested.
-22.55%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$4,161
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $8,041 expenses = $3,880 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,976
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$8,041
Mortgage P&I
117%
$4,876
Property Taxes
20%
$844
Home Insurance
8%
$325
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040