Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $201k initial cash invested.
-16.17%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$5,010
Rent
-$2,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $7,722 expenses = $2,712 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,010
Total Expenses
$7,722
Mortgage P&I
88%
$4,409
Property Taxes
12%
$601
Home Insurance
6%
$308
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252