Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $208k initial cash invested.
-17.35%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,377
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $7,380 expenses = $3,003 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,377
Total Expenses
$7,380
Mortgage P&I
99%
$4,349
Property Taxes
14%
$624
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094