Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $203k initial cash invested.
-20.36%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,411
Rent
-$3,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $6,855 expenses = $3,444 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$6,855
Mortgage P&I
129%
$4,398
Property Taxes
14%
$465
Home Insurance
9%
$322
HOA
1%
$33
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853