Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $202k initial cash invested.
-19.47%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,142
Rent
-$3,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $7,417 expenses = $3,275 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$7,417
Mortgage P&I
105%
$4,361
Property Taxes
18%
$755
Home Insurance
8%
$312
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036