Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $204k initial cash invested.
-16.54%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$5,497
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,497 income − $8,309 expenses = $2,812 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,497
Total Expenses
$8,309
Mortgage P&I
80%
$4,393
Property Taxes
18%
$962
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374