Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $199k initial cash invested.
-19.7%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,469
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $6,732 expenses = $3,263 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
$3,469
Total Expenses
$6,732
Mortgage P&I
125%
$4,329
Property Taxes
12%
$433
Home Insurance
9%
$305
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867