Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $198k initial cash invested.
-18.7%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,506
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $6,594 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$6,594
Mortgage P&I
120%
$4,193
Property Taxes
12%
$419
Home Insurance
9%
$300
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876