Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.75% first-year return on $202k initial cash invested.
-27.75%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,404
Rent
-$4,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,404 income − $6,070 expenses = $4,666 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
$1,404
Total Expenses
$6,070
Mortgage P&I
312%
$4,380
Property Taxes
51%
$710
Home Insurance
22%
$306
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351