Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $203k initial cash invested.
-21.43%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,017
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $6,634 expenses = $3,617 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
$3,017
Total Expenses
$6,634
Mortgage P&I
147%
$4,440
Property Taxes
14%
$430
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754