Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $199k initial cash invested.
-20.19%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,141
Rent
-$3,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $7,491 expenses = $3,350 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,141
Total Expenses
$7,491
Mortgage P&I
103%
$4,245
Property Taxes
21%
$851
Home Insurance
7%
$297
HOA
3%
$110
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035