Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $198k initial cash invested.
-20.31%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,294
Rent
-$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $6,648 expenses = $3,354 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
$3,294
Total Expenses
$6,648
Mortgage P&I
130%
$4,286
Property Taxes
14%
$465
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824