Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $201k initial cash invested.
-19.2%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,430
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $6,649 expenses = $3,219 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$6,649
Mortgage P&I
126%
$4,329
Property Taxes
10%
$351
Home Insurance
9%
$323
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858