Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $199k initial cash invested.
-21.9%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,298
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $6,932 expenses = $3,634 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$6,932
Mortgage P&I
129%
$4,256
Property Taxes
24%
$789
Home Insurance
9%
$304
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824