Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $203k initial cash invested.
-13.72%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$6,222
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $8,548 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,222
Total Expenses
$8,548
Mortgage P&I
70%
$4,382
Property Taxes
14%
$857
Home Insurance
5%
$322
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556