Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.65% first-year return on $202k initial cash invested.
-30.65%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,126
Rent
-$5,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,126 income − $6,298 expenses = $5,172 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,126
Total Expenses
$6,298
Mortgage P&I
403%
$4,533
Property Taxes
81%
$912
Home Insurance
28%
$312
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$282