Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $202k initial cash invested.
-21.47%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,476
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $6,098 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$6,098
Mortgage P&I
170%
$4,204
Property Taxes
15%
$377
Home Insurance
12%
$308
HOA
1%
$21
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619