Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $205k initial cash invested.
-9.35%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$6,733
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,733 income − $8,329 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,733
Total Expenses
$8,329
Mortgage P&I
65%
$4,405
Property Taxes
6%
$381
Home Insurance
5%
$312
HOA
0%
$0
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,683