Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $201k initial cash invested.
-20.17%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$3,130
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $6,508 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$6,508
Mortgage P&I
135%
$4,226
Property Taxes
15%
$467
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782