Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $203k initial cash invested.
-20.04%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,510
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $6,904 expenses = $3,394 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,823
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$6,904
Mortgage P&I
126%
$4,434
Property Taxes
11%
$391
Home Insurance
9%
$322
HOA
2%
$73
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878