Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $199k initial cash invested.
-18.93%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,464
Rent
-$3,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $7,599 expenses = $3,135 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
$4,464
Total Expenses
$7,599
Mortgage P&I
95%
$4,251
Property Taxes
14%
$617
Home Insurance
6%
$280
HOA
7%
$307
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116