Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $202k initial cash invested.
-25.06%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,006
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $6,220 expenses = $4,214 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$6,220
Mortgage P&I
224%
$4,498
Property Taxes
16%
$328
Home Insurance
15%
$306
HOA
6%
$125
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502