Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $203k initial cash invested.
-19.99%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,978
Rent
-$3,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $7,367 expenses = $3,389 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
$3,978
Total Expenses
$7,367
Mortgage P&I
110%
$4,384
Property Taxes
18%
$723
Home Insurance
7%
$294
HOA
1%
$57
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994