Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $199k initial cash invested.
-11.18%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$5,612
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,612 income − $7,469 expenses = $1,857 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,612
Total Expenses
$7,469
Mortgage P&I
77%
$4,323
Property Taxes
1%
$38
Home Insurance
6%
$315
HOA
2%
$100
Property Management
15%
$842
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,403