Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $198k initial cash invested.
-19.83%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,625
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $5,897 expenses = $3,272 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$5,897
Mortgage P&I
159%
$4,185
Property Taxes
5%
$129
Home Insurance
12%
$306
HOA
1%
$17
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656