Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $198k initial cash invested.
-18.61%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,121
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,121 income − $7,184 expenses = $3,063 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,121
Total Expenses
$7,184
Mortgage P&I
103%
$4,250
Property Taxes
16%
$659
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030