Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $198k initial cash invested.
-16.86%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$4,988
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $7,767 expenses = $2,779 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$7,767
Mortgage P&I
88%
$4,374
Property Taxes
13%
$662
Home Insurance
6%
$315
HOA
0%
$21
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247