Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $203k initial cash invested.
-26.62%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,956
Rent
-$4,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $6,457 expenses = $4,501 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,805
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$6,457
Mortgage P&I
227%
$4,439
Property Taxes
39%
$767
Home Insurance
16%
$313
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489