Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.88% first-year return on $203k initial cash invested.
-27.88%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$1,548
Rent
-$4,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $6,262 expenses = $4,714 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
$1,548
Total Expenses
$6,262
Mortgage P&I
287%
$4,439
Property Taxes
50%
$767
Home Insurance
20%
$313
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$387