Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $202k initial cash invested.
-18.99%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,618
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $7,808 expenses = $3,190 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$7,808
Mortgage P&I
98%
$4,531
Property Taxes
16%
$757
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154