Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $202k initial cash invested.
-26.24%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,193
Rent
-$4,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $6,600 expenses = $4,407 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
$2,193
Total Expenses
$6,600
Mortgage P&I
199%
$4,362
Property Taxes
39%
$864
Home Insurance
15%
$321
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548