Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $198k initial cash invested.
-20.53%
Cash On Cash
1.71%
Cap Rate
0.27
DSCR
$3,503
Rent
-$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $6,890 expenses = $3,387 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,568
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,503
Total Expenses
$6,890
Mortgage P&I
127%
$4,465
Property Taxes
12%
$432
Home Insurance
9%
$312
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876