Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $204k initial cash invested.
-14.94%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,783
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $7,327 expenses = $2,544 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,783
Total Expenses
$7,327
Mortgage P&I
93%
$4,436
Property Taxes
6%
$272
Home Insurance
7%
$324
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196