Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $201k initial cash invested.
-24.28%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,262
Rent
-$4,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $6,338 expenses = $4,076 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$6,338
Mortgage P&I
189%
$4,276
Property Taxes
29%
$662
Home Insurance
14%
$315
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566