Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $204k initial cash invested.
-14.7%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$4,766
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $7,266 expenses = $2,500 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
$4,766
Total Expenses
$7,266
Mortgage P&I
93%
$4,439
Property Taxes
5%
$225
Home Insurance
7%
$313
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192