Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $201k initial cash invested.
-25.55%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,071
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,071 income − $5,344 expenses = $4,273 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,071
Total Expenses
$5,344
Mortgage P&I
411%
$4,406
Property Taxes
11%
$119
Home Insurance
28%
$304
HOA
0%
$0
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268