Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $201k initial cash invested.
-11.82%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$5,873
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,873 income − $7,852 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,873
Total Expenses
$7,852
Mortgage P&I
75%
$4,412
Property Taxes
5%
$307
Home Insurance
5%
$314
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,468