Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $201k initial cash invested.
-10.8%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$6,486
Rent
-$1,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $8,293 expenses = $1,807 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$8,293
Mortgage P&I
65%
$4,224
Property Taxes
10%
$643
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$973
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,622