Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $199k initial cash invested.
-18.99%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$5,184
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $8,335 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$8,335
Mortgage P&I
83%
$4,310
Property Taxes
23%
$1,169
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296