Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $199k initial cash invested.
-24.23%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,937
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $5,955 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,937
Total Expenses
$5,955
Mortgage P&I
230%
$4,463
Property Taxes
13%
$261
Home Insurance
16%
$302
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484