Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $203k initial cash invested.
-18.52%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,030
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $7,160 expenses = $3,130 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$7,160
Mortgage P&I
109%
$4,409
Property Taxes
13%
$509
Home Insurance
8%
$308
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008