Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $203k initial cash invested.
-25.44%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,274
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $6,584 expenses = $4,310 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$6,584
Mortgage P&I
188%
$4,265
Property Taxes
40%
$913
Home Insurance
14%
$315
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568