Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $201k initial cash invested.
-24.87%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,306
Rent
-$4,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $6,475 expenses = $4,169 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$6,475
Mortgage P&I
193%
$4,456
Property Taxes
20%
$458
Home Insurance
20%
$455
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576