Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.79% first-year return on $206k initial cash invested.
-28.79%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$1,134
Rent
-$4,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,134 income − $6,075 expenses = $4,941 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,134
Total Expenses
$6,075
Mortgage P&I
396%
$4,490
Property Taxes
49%
$554
Home Insurance
28%
$313
HOA
15%
$174
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$284