Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $202k initial cash invested.
-23.44%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,290
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $6,238 expenses = $3,948 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,768
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$6,238
Mortgage P&I
185%
$4,233
Property Taxes
26%
$599
Home Insurance
13%
$306
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572