Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $203k initial cash invested.
-25.21%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,307
Rent
-$4,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $6,568 expenses = $4,261 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
$2,307
Total Expenses
$6,568
Mortgage P&I
189%
$4,370
Property Taxes
32%
$732
Home Insurance
14%
$315
HOA
2%
$44
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577