Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $203k initial cash invested.
-25.69%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,555
Rent
-$4,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $6,905 expenses = $4,350 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
$2,555
Total Expenses
$6,905
Mortgage P&I
177%
$4,528
Property Taxes
33%
$841
Home Insurance
12%
$310
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639