Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $199k initial cash invested.
-19.79%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,437
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $6,716 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,437
Total Expenses
$6,716
Mortgage P&I
126%
$4,329
Property Taxes
13%
$433
Home Insurance
9%
$305
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859