Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $203k initial cash invested.
-16.91%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$4,268
Rent
-$2,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $7,122 expenses = $2,854 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$7,122
Mortgage P&I
103%
$4,408
Property Taxes
5%
$215
Home Insurance
7%
$308
HOA
3%
$142
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067