Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $199k initial cash invested.
-22.05%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,184
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $6,844 expenses = $3,660 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$6,844
Mortgage P&I
136%
$4,319
Property Taxes
22%
$700
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796