Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $198k initial cash invested.
-19.06%
Cash On Cash
2.08%
Cap Rate
0.32
DSCR
$4,205
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $7,350 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$4,205
Total Expenses
$7,350
Mortgage P&I
104%
$4,365
Property Taxes
16%
$687
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051