Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $201k initial cash invested.
-24.68%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,134
Rent
-$4,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $6,277 expenses = $4,143 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
$2,134
Total Expenses
$6,277
Mortgage P&I
200%
$4,276
Property Taxes
31%
$662
Home Insurance
15%
$315
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534