Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $202k initial cash invested.
-17.73%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,171
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,171 income − $8,160 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$164k
Closing costs
1%
$8,206
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,171
Total Expenses
$8,160
Mortgage P&I
81%
$4,185
Property Taxes
23%
$1,194
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293