Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $199k initial cash invested.
-23.3%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,808
Rent
-$3,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $7,674 expenses = $3,866 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
$3,808
Total Expenses
$7,674
Mortgage P&I
113%
$4,310
Property Taxes
31%
$1,169
Home Insurance
10%
$368
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952