Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $204k initial cash invested.
-17%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,215
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $7,109 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$7,109
Mortgage P&I
104%
$4,386
Property Taxes
9%
$387
Home Insurance
7%
$312
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054