Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $204k initial cash invested.
-22.52%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,238
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $7,075 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$7,075
Mortgage P&I
134%
$4,334
Property Taxes
17%
$566
Home Insurance
10%
$326
HOA
9%
$293
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810