Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $198k initial cash invested.
-27.01%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$2,105
Rent
-$4,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $6,557 expenses = $4,452 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,105
Total Expenses
$6,557
Mortgage P&I
225%
$4,740
Property Taxes
15%
$319
Home Insurance
23%
$488
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526