Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.55% first-year return on $202k initial cash invested.
-27.55%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,470
Rent
-$4,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,470 income − $6,102 expenses = $4,632 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,470
Total Expenses
$6,102
Mortgage P&I
298%
$4,380
Property Taxes
48%
$710
Home Insurance
21%
$306
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368