Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $198k initial cash invested.
-23.5%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,903
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $6,777 expenses = $3,874 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$6,777
Mortgage P&I
149%
$4,321
Property Taxes
26%
$757
Home Insurance
11%
$306
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726