Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $199k initial cash invested.
-20.44%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$3,146
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $6,536 expenses = $3,390 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
$3,146
Total Expenses
$6,536
Mortgage P&I
142%
$4,463
Property Taxes
8%
$261
Home Insurance
10%
$302
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786