Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $202k initial cash invested.
-22.64%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,710
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $5,516 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$5,516
Mortgage P&I
255%
$4,367
Property Taxes
1%
$23
Home Insurance
18%
$306
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428