Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $201k initial cash invested.
-22.93%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,827
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,827 income − $7,676 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,827
Total Expenses
$7,676
Mortgage P&I
111%
$4,257
Property Taxes
33%
$1,269
Home Insurance
8%
$312
HOA
0%
$1
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957