Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $204k initial cash invested.
-17.06%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,091
Rent
-$2,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $6,997 expenses = $2,906 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
$4,091
Total Expenses
$6,997
Mortgage P&I
108%
$4,436
Property Taxes
7%
$272
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023