Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $204k initial cash invested.
-26.35%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,845
Rent
-$4,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $7,314 expenses = $4,469 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$7,314
Mortgage P&I
154%
$4,395
Property Taxes
44%
$1,244
Home Insurance
11%
$309
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711