Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $202k initial cash invested.
-20.25%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,095
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $6,507 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$6,507
Mortgage P&I
144%
$4,454
Property Taxes
6%
$186
Home Insurance
10%
$298
HOA
3%
$83
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774