Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $202k initial cash invested.
-20.18%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,757
Rent
-$3,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $7,156 expenses = $3,399 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,757
Total Expenses
$7,156
Mortgage P&I
115%
$4,307
Property Taxes
19%
$731
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939