Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.73% first-year return on $198k initial cash invested.
-25.73%
Cash On Cash
0.98%
Cap Rate
0.14
DSCR
$2,035
Rent
-$4,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $6,270 expenses = $4,235 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$6,270
Mortgage P&I
238%
$4,852
Property Taxes
7%
$143
Home Insurance
15%
$299
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509