Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $202k initial cash invested.
-24.7%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,391
Rent
-$4,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $5,543 expenses = $4,152 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,391
Total Expenses
$5,543
Mortgage P&I
320%
$4,457
Property Taxes
8%
$111
Home Insurance
22%
$306
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348