Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $203k initial cash invested.
-26.45%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,551
Rent
-$4,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $7,035 expenses = $4,484 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
$2,551
Total Expenses
$7,035
Mortgage P&I
175%
$4,464
Property Taxes
36%
$926
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638