Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $201k initial cash invested.
-20.33%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,785
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,785 income − $7,187 expenses = $3,402 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
$3,785
Total Expenses
$7,187
Mortgage P&I
115%
$4,361
Property Taxes
19%
$712
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946