Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $204k initial cash invested.
-23.31%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,761
Rent
-$3,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $6,722 expenses = $3,961 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,761
Total Expenses
$6,722
Mortgage P&I
164%
$4,518
Property Taxes
20%
$565
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690