Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.57% first-year return on $202k initial cash invested.
-20.57%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$3,545
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $7,001 expenses = $3,456 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$7,001
Mortgage P&I
131%
$4,641
Property Taxes
10%
$343
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886