Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.12% first-year return on $203k initial cash invested.
-30.12%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$2,000
Rent
-$5,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $7,087 expenses = $5,087 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,794
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$7,087
Mortgage P&I
239%
$4,783
Property Taxes
43%
$869
Home Insurance
16%
$315
HOA
8%
$160
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500