Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.4% first-year return on $204k initial cash invested.
-6.4%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$8,448
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,448 income − $9,535 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,448
Total Expenses
$9,535
Mortgage P&I
51%
$4,304
Property Taxes
10%
$876
Home Insurance
4%
$300
HOA
0%
$0
Property Management
15%
$1,267
CapEx
4%
$338
Vacancy
0%
$0
Maintenance
4%
$338
Other
25%
$2,112