Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.28% first-year return on $207k initial cash invested.
-26.28%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,456
Rent
-$4,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $6,994 expenses = $4,538 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$175k
Closing costs
1%
$8,726
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,456
Total Expenses
$6,994
Mortgage P&I
172%
$4,224
Property Taxes
52%
$1,287
Home Insurance
12%
$305
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614