Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $201k initial cash invested.
-12.59%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$5,621
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,621 income − $7,730 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,621
Total Expenses
$7,730
Mortgage P&I
77%
$4,310
Property Taxes
7%
$416
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,405