Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $198k initial cash invested.
-12.47%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$5,182
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $7,244 expenses = $2,062 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$7,244
Mortgage P&I
83%
$4,303
Property Taxes
3%
$153
Home Insurance
6%
$301
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296