Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $203k initial cash invested.
-27.82%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$786
Rent
-$4,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$786 income − $5,482 expenses = $4,696 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$786
Total Expenses
$5,482
Mortgage P&I
555%
$4,363
Property Taxes
55%
$430
Home Insurance
40%
$313
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196