Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $203k initial cash invested.
-24.58%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,138
Rent
-$4,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $6,287 expenses = $4,149 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$6,287
Mortgage P&I
200%
$4,266
Property Taxes
27%
$586
Home Insurance
14%
$308
HOA
5%
$100
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534