Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $204k initial cash invested.
-19.55%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,175
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $6,501 expenses = $3,326 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$6,501
Mortgage P&I
140%
$4,439
Property Taxes
7%
$225
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794