Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $204k initial cash invested.
-23.11%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,432
Rent
-$3,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $6,352 expenses = $3,920 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$6,352
Mortgage P&I
183%
$4,460
Property Taxes
17%
$410
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608