Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $199k initial cash invested.
-21.66%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,594
Rent
-$3,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $7,180 expenses = $3,586 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
$3,594
Total Expenses
$7,180
Mortgage P&I
118%
$4,251
Property Taxes
17%
$617
Home Insurance
8%
$280
HOA
9%
$307
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898