Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $199k initial cash invested.
-18.07%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$4,910
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $7,906 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$7,906
Mortgage P&I
89%
$4,368
Property Taxes
18%
$879
Home Insurance
6%
$303
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228