Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.29% first-year return on $199k initial cash invested.
-8.29%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$6,533
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,533 income − $7,911 expenses = $1,378 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
$6,533
Total Expenses
$7,911
Mortgage P&I
66%
$4,323
Property Taxes
1%
$38
Home Insurance
5%
$315
HOA
2%
$100
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,633