Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $199k initial cash invested.
-22.56%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,917
Rent
-$3,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $6,663 expenses = $3,746 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,917
Total Expenses
$6,663
Mortgage P&I
150%
$4,384
Property Taxes
20%
$572
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729