Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $203k initial cash invested.
-22.6%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,155
Rent
-$3,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $6,975 expenses = $3,820 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,155
Total Expenses
$6,975
Mortgage P&I
139%
$4,370
Property Taxes
23%
$732
Home Insurance
10%
$315
HOA
1%
$44
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789