Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34% first-year return on $201k initial cash invested.
-34%
Cash On Cash
-1.74%
Cap Rate
-0.29
DSCR
$0
Rent
-$5,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,687 expenses = $5,687 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,687
Mortgage P&I
44250000%
$4,425
Property Taxes
5990000%
$599
Home Insurance
6630000%
$663
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0