Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $203k initial cash invested.
-9.73%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$6,837
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,837 income − $8,481 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,837
Total Expenses
$8,481
Mortgage P&I
64%
$4,368
Property Taxes
7%
$508
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$1,026
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,709