Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.19% first-year return on $201k initial cash invested.
-26.19%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,388
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $6,766 expenses = $4,378 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$6,766
Mortgage P&I
184%
$4,388
Property Taxes
36%
$860
Home Insurance
12%
$293
HOA
3%
$78
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597