Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $198k initial cash invested.
-22.77%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,511
Rent
-$3,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $6,271 expenses = $3,760 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$6,271
Mortgage P&I
171%
$4,286
Property Taxes
19%
$465
Home Insurance
13%
$315
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628