Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $198k initial cash invested.
-19.61%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,436
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $7,665 expenses = $3,229 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$7,665
Mortgage P&I
96%
$4,267
Property Taxes
19%
$852
Home Insurance
7%
$303
HOA
3%
$115
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109