Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $199k initial cash invested.
-20.62%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,924
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $7,339 expenses = $3,415 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$7,339
Mortgage P&I
108%
$4,251
Property Taxes
16%
$617
Home Insurance
7%
$280
HOA
8%
$307
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981