Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $207k initial cash invested.
-25.42%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,741
Rent
-$4,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $7,132 expenses = $4,391 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
$2,741
Total Expenses
$7,132
Mortgage P&I
154%
$4,224
Property Taxes
47%
$1,287
Home Insurance
11%
$305
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685