Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $201k initial cash invested.
-15.44%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$5,269
Rent
-$2,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,269 income − $7,856 expenses = $2,587 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,269
Total Expenses
$7,856
Mortgage P&I
78%
$4,091
Property Taxes
18%
$941
Home Insurance
6%
$295
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,317