Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $203k initial cash invested.
-22.21%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,847
Rent
-$3,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $7,597 expenses = $3,750 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
$3,847
Total Expenses
$7,597
Mortgage P&I
113%
$4,345
Property Taxes
10%
$383
Home Insurance
8%
$308
HOA
19%
$714
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962