Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $199k initial cash invested.
-19.7%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,767
Rent
-$3,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $7,026 expenses = $3,259 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
$3,767
Total Expenses
$7,026
Mortgage P&I
115%
$4,339
Property Taxes
15%
$558
Home Insurance
8%
$320
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942