Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $201k initial cash invested.
-21.43%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,532
Rent
-$3,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $6,115 expenses = $3,583 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$6,115
Mortgage P&I
166%
$4,205
Property Taxes
15%
$382
Home Insurance
12%
$313
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633