Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $201k initial cash invested.
-19.93%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,156
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,498 expenses = $3,342 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,724
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$7,498
Mortgage P&I
102%
$4,247
Property Taxes
17%
$686
Home Insurance
8%
$313
HOA
6%
$258
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039