Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.82% first-year return on $202k initial cash invested.
-31.82%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$5,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,350 expenses = $5,350 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
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
$0
Total Expenses
$5,350
Mortgage P&I
43690000%
$4,369
Property Taxes
6750000%
$675
Home Insurance
3060000%
$306
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0