Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $203k initial cash invested.
-13.64%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,672
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,672 income − $7,981 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,672
Total Expenses
$7,981
Mortgage P&I
77%
$4,348
Property Taxes
10%
$578
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418