Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.24% first-year return on $201k initial cash invested.
-14.24%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$6,678
Rent
-$2,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,678 income − $9,066 expenses = $2,388 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,678
Total Expenses
$9,066
Mortgage P&I
66%
$4,418
Property Taxes
11%
$737
Home Insurance
5%
$306
HOA
6%
$399
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,670