Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $199k initial cash invested.
-21.33%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,480
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $7,019 expenses = $3,539 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
$3,480
Total Expenses
$7,019
Mortgage P&I
122%
$4,256
Property Taxes
23%
$789
Home Insurance
9%
$304
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870