Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $203k initial cash invested.
-20.8%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,991
Rent
-$3,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $6,504 expenses = $3,513 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$6,504
Mortgage P&I
148%
$4,429
Property Taxes
11%
$330
Home Insurance
10%
$308
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748