Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $204k initial cash invested.
-19.74%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,112
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $6,470 expenses = $3,358 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
$3,112
Total Expenses
$6,470
Mortgage P&I
143%
$4,439
Property Taxes
7%
$225
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778