Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $204k initial cash invested.
-12.55%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$6,474
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $8,612 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$8,612
Mortgage P&I
67%
$4,305
Property Taxes
14%
$885
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618