Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.98% first-year return on $203k initial cash invested.
-29.98%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$1,764
Rent
-$5,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $6,825 expenses = $5,061 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$6,825
Mortgage P&I
271%
$4,775
Property Taxes
51%
$894
Home Insurance
17%
$308
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441