Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $198k initial cash invested.
-20.48%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,735
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $7,123 expenses = $3,388 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%
$8,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$7,123
Mortgage P&I
114%
$4,248
Property Taxes
21%
$768
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934