Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $205k initial cash invested.
-13.89%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$5,428
Rent
-$2,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,428 income − $7,805 expenses = $2,377 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,428
Total Expenses
$7,805
Mortgage P&I
79%
$4,296
Property Taxes
10%
$551
Home Insurance
6%
$315
HOA
1%
$38
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357