Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $203k initial cash invested.
-22.33%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,652
Rent
-$3,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $7,432 expenses = $3,780 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$7,432
Mortgage P&I
124%
$4,528
Property Taxes
23%
$841
Home Insurance
8%
$310
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913