Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $204k initial cash invested.
-12.8%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$6,395
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,395 income − $8,575 expenses = $2,180 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
$6,395
Total Expenses
$8,575
Mortgage P&I
67%
$4,305
Property Taxes
14%
$885
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$959
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,599