Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $198k initial cash invested.
-29.55%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$904
Rent
-$4,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$904 income − $5,769 expenses = $4,865 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
$904
Total Expenses
$5,769
Mortgage P&I
473%
$4,273
Property Taxes
83%
$754
Home Insurance
34%
$308
HOA
0%
$0
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226