Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $202k initial cash invested.
-22.72%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,087
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $6,909 expenses = $3,822 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
$3,087
Total Expenses
$6,909
Mortgage P&I
141%
$4,361
Property Taxes
24%
$755
Home Insurance
10%
$312
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772