Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.19% first-year return on $202k initial cash invested.
-26.19%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,879
Rent
-$4,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $6,297 expenses = $4,418 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,781
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,879
Total Expenses
$6,297
Mortgage P&I
233%
$4,371
Property Taxes
38%
$713
Home Insurance
17%
$311
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470