Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $202k initial cash invested.
-23.93%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$2,793
Rent
-$4,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $6,819 expenses = $4,026 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$6,819
Mortgage P&I
166%
$4,630
Property Taxes
12%
$341
Home Insurance
11%
$315
HOA
7%
$192
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698