Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $199k initial cash invested.
-22.62%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$3,438
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $7,197 expenses = $3,759 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$7,197
Mortgage P&I
129%
$4,429
Property Taxes
24%
$812
Home Insurance
9%
$304
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860