Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.57% first-year return on $203k initial cash invested.
-26.57%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$2,515
Rent
-$4,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $7,018 expenses = $4,503 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$7,018
Mortgage P&I
178%
$4,464
Property Taxes
37%
$926
Home Insurance
17%
$420
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629