Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $201k initial cash invested.
-14.89%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$5,534
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,534 income − $8,027 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,534
Total Expenses
$8,027
Mortgage P&I
79%
$4,361
Property Taxes
13%
$712
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384