Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $201k initial cash invested.
-19.35%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,380
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $6,625 expenses = $3,245 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
$3,380
Total Expenses
$6,625
Mortgage P&I
128%
$4,329
Property Taxes
10%
$351
Home Insurance
10%
$323
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845