Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $199k initial cash invested.
-22.74%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,775
Rent
-$3,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $5,538 expenses = $3,763 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,775
Total Expenses
$5,538
Mortgage P&I
242%
$4,291
Property Taxes
5%
$94
Home Insurance
17%
$301
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444