Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $199k initial cash invested.
-21.9%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,231
Rent
-$3,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $6,867 expenses = $3,636 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
$3,231
Total Expenses
$6,867
Mortgage P&I
134%
$4,319
Property Taxes
22%
$700
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808