Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $202k initial cash invested.
-24.33%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,762
Rent
-$4,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $7,858 expenses = $4,096 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$7,858
Mortgage P&I
116%
$4,380
Property Taxes
36%
$1,364
Home Insurance
8%
$310
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940