Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $198k initial cash invested.
-13.31%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$6,331
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,331 income − $8,531 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,331
Total Expenses
$8,531
Mortgage P&I
67%
$4,261
Property Taxes
15%
$920
Home Insurance
5%
$311
HOA
0%
$0
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,583