Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $203k initial cash invested.
-21.49%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,489
Rent
-$3,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $7,133 expenses = $3,644 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%
$8,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$7,133
Mortgage P&I
126%
$4,384
Property Taxes
21%
$723
Home Insurance
8%
$294
HOA
2%
$57
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872