Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $204k initial cash invested.
-16.19%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,670
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $7,428 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$7,428
Mortgage P&I
92%
$4,306
Property Taxes
12%
$565
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168