Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $199k initial cash invested.
-18.21%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,240
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $7,253 expenses = $3,013 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,240
Total Expenses
$7,253
Mortgage P&I
102%
$4,339
Property Taxes
13%
$558
Home Insurance
8%
$320
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060