Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $201k initial cash invested.
-25.1%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,743
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $6,957 expenses = $4,214 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$6,957
Mortgage P&I
160%
$4,402
Property Taxes
30%
$820
Home Insurance
15%
$418
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686