Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.68% first-year return on $202k initial cash invested.
-28.68%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$961
Rent
-$4,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$961 income − $5,789 expenses = $4,828 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$961
Total Expenses
$5,789
Mortgage P&I
454%
$4,362
Property Taxes
69%
$663
Home Insurance
32%
$304
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$240