Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $201k initial cash invested.
-26.69%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$2,788
Rent
-$4,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $7,252 expenses = $4,464 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$7,252
Mortgage P&I
171%
$4,775
Property Taxes
30%
$834
Home Insurance
11%
$304
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697