Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $202k initial cash invested.
-23.84%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,156
Rent
-$4,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $6,172 expenses = $4,016 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
$2,156
Total Expenses
$6,172
Mortgage P&I
196%
$4,233
Property Taxes
28%
$599
Home Insurance
14%
$306
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539