Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $203k initial cash invested.
-13.95%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$4,810
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $7,165 expenses = $2,355 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$7,165
Mortgage P&I
88%
$4,237
Property Taxes
2%
$72
Home Insurance
7%
$315
HOA
5%
$233
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202