Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $202k initial cash invested.
-19.03%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$4,252
Rent
-$3,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $7,459 expenses = $3,207 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$7,459
Mortgage P&I
101%
$4,310
Property Taxes
19%
$793
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063