Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $198k initial cash invested.
-20.88%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,972
Rent
-$3,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $6,414 expenses = $3,442 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$6,414
Mortgage P&I
144%
$4,292
Property Taxes
12%
$349
Home Insurance
10%
$304
HOA
1%
$42
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743