Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.51% first-year return on $202k initial cash invested.
-15.51%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,861
Rent
-$2,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,861 income − $7,469 expenses = $2,608 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
$4,861
Total Expenses
$7,469
Mortgage P&I
90%
$4,381
Property Taxes
9%
$450
Home Insurance
6%
$306
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215