Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $201k initial cash invested.
-19.84%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,229
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $6,551 expenses = $3,322 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$6,551
Mortgage P&I
132%
$4,250
Property Taxes
13%
$412
Home Insurance
10%
$315
HOA
1%
$25
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807