Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $198k initial cash invested.
-29.38%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$958
Rent
-$4,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$958 income − $5,795 expenses = $4,837 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$958
Total Expenses
$5,795
Mortgage P&I
446%
$4,273
Property Taxes
79%
$754
Home Insurance
32%
$308
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$240