Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $203k initial cash invested.
-22.01%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,827
Rent
-$3,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $6,542 expenses = $3,715 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,787
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,827
Total Expenses
$6,542
Mortgage P&I
157%
$4,440
Property Taxes
15%
$430
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707