Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $201k initial cash invested.
-11.47%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$5,915
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,915 income − $7,835 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,915
Total Expenses
$7,835
Mortgage P&I
72%
$4,266
Property Taxes
7%
$425
Home Insurance
5%
$304
HOA
0%
$0
Property Management
15%
$887
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,479