Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $202k initial cash invested.
-19.15%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$4,004
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $7,221 expenses = $3,217 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
$4,004
Total Expenses
$7,221
Mortgage P&I
116%
$4,641
Property Taxes
9%
$343
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001