Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $203k initial cash invested.
-21.11%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,906
Rent
-$3,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $6,474 expenses = $3,568 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
$2,906
Total Expenses
$6,474
Mortgage P&I
152%
$4,409
Property Taxes
11%
$325
Home Insurance
11%
$308
HOA
1%
$38
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726