Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $202k initial cash invested.
-26.64%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,065
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $6,539 expenses = $4,474 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$6,539
Mortgage P&I
211%
$4,362
Property Taxes
42%
$864
Home Insurance
16%
$321
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516