Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $203k initial cash invested.
-11.19%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$6,362
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,362 income − $8,252 expenses = $1,890 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
$6,362
Total Expenses
$8,252
Mortgage P&I
69%
$4,368
Property Taxes
8%
$508
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$954
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,590