Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.24% first-year return on $202k initial cash invested.
-28.24%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$1,622
Rent
-$4,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $6,382 expenses = $4,760 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,622
Total Expenses
$6,382
Mortgage P&I
282%
$4,569
Property Taxes
15%
$246
Home Insurance
49%
$788
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406