Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.48% first-year return on $201k initial cash invested.
-8.48%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$8,532
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,532 income − $9,955 expenses = $1,423 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
$8,532
Total Expenses
$9,955
Mortgage P&I
52%
$4,418
Property Taxes
9%
$737
Home Insurance
4%
$306
HOA
5%
$399
Property Management
15%
$1,280
CapEx
4%
$341
Vacancy
0%
$0
Maintenance
4%
$341
Other
25%
$2,133