Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.4% first-year return on $198k initial cash invested.
-30.4%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$2,208
Rent
-$5,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $7,225 expenses = $5,017 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$7,225
Mortgage P&I
213%
$4,708
Property Taxes
54%
$1,190
Home Insurance
12%
$268
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552