Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $203k initial cash invested.
-13.3%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$5,787
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $8,036 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$8,036
Mortgage P&I
76%
$4,405
Property Taxes
9%
$541
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,447