Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $202k initial cash invested.
-21.28%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$4,203
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $7,785 expenses = $3,582 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$7,785
Mortgage P&I
108%
$4,541
Property Taxes
21%
$879
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051