Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $202k initial cash invested.
-16.74%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,466
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $7,281 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,466
Total Expenses
$7,281
Mortgage P&I
98%
$4,381
Property Taxes
10%
$450
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116