Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $202k initial cash invested.
-23.88%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,365
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $6,386 expenses = $4,021 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$6,386
Mortgage P&I
183%
$4,328
Property Taxes
26%
$609
Home Insurance
13%
$313
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591