Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $202k initial cash invested.
-22.5%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,012
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $6,795 expenses = $3,783 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
$3,012
Total Expenses
$6,795
Mortgage P&I
145%
$4,369
Property Taxes
22%
$675
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753