Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $206k initial cash invested.
-24.21%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,909
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $7,073 expenses = $4,164 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,909
Total Expenses
$7,073
Mortgage P&I
156%
$4,549
Property Taxes
17%
$503
Home Insurance
11%
$306
HOA
11%
$320
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727