Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $203k initial cash invested.
-20.32%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,167
Rent
-$3,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $6,601 expenses = $3,434 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$6,601
Mortgage P&I
139%
$4,409
Property Taxes
10%
$325
Home Insurance
10%
$308
HOA
1%
$38
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792