Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $201k initial cash invested.
-20.64%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$4,402
Rent
-$3,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $7,868 expenses = $3,466 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$7,868
Mortgage P&I
104%
$4,576
Property Taxes
20%
$870
Home Insurance
7%
$310
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100