Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $202k initial cash invested.
-20.31%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,520
Rent
-$3,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $7,938 expenses = $3,418 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
$4,520
Total Expenses
$7,938
Mortgage P&I
100%
$4,541
Property Taxes
19%
$879
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130