Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $199k initial cash invested.
-25.69%
Cash On Cash
0.75%
Cap Rate
0.11
DSCR
$1,646
Rent
-$4,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $5,897 expenses = $4,251 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,646
Total Expenses
$5,897
Mortgage P&I
287%
$4,719
Property Taxes
5%
$86
Home Insurance
18%
$301
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412