Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.04% first-year return on $203k initial cash invested.
-24.04%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,787
Rent
-$4,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $6,849 expenses = $4,062 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$6,849
Mortgage P&I
160%
$4,451
Property Taxes
27%
$746
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697