Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $202k initial cash invested.
-25.23%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$3,696
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $7,938 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$7,938
Mortgage P&I
115%
$4,246
Property Taxes
44%
$1,612
Home Insurance
8%
$306
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924