Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $202k initial cash invested.
-26.15%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,895
Rent
-$4,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $6,305 expenses = $4,410 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
$1,895
Total Expenses
$6,305
Mortgage P&I
231%
$4,371
Property Taxes
38%
$713
Home Insurance
16%
$311
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474