Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $201k initial cash invested.
-22.2%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,426
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $7,148 expenses = $3,722 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
$3,426
Total Expenses
$7,148
Mortgage P&I
124%
$4,247
Property Taxes
20%
$686
Home Insurance
9%
$313
HOA
8%
$258
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856