Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $203k initial cash invested.
-22.37%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,794
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $7,571 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$7,571
Mortgage P&I
115%
$4,345
Property Taxes
10%
$383
Home Insurance
8%
$308
HOA
19%
$714
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948