Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.59% first-year return on $199k initial cash invested.
-24.59%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,803
Rent
-$4,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $6,890 expenses = $4,087 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
$2,803
Total Expenses
$6,890
Mortgage P&I
158%
$4,429
Property Taxes
29%
$812
Home Insurance
11%
$304
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701