Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $204k initial cash invested.
-17.6%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,020
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $7,015 expenses = $2,995 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
$4,020
Total Expenses
$7,015
Mortgage P&I
109%
$4,386
Property Taxes
10%
$387
Home Insurance
8%
$312
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005