Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $201k initial cash invested.
-19.99%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$3,186
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $6,534 expenses = $3,348 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
$3,186
Total Expenses
$6,534
Mortgage P&I
133%
$4,226
Property Taxes
15%
$467
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796