Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $203k initial cash invested.
-24.6%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,259
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $6,415 expenses = $4,156 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$6,415
Mortgage P&I
194%
$4,390
Property Taxes
28%
$630
Home Insurance
14%
$311
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565