Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $201k initial cash invested.
-24.5%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,427
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $6,534 expenses = $4,107 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
$2,427
Total Expenses
$6,534
Mortgage P&I
184%
$4,456
Property Taxes
19%
$458
Home Insurance
19%
$455
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607