Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $198k initial cash invested.
-19.04%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,874
Rent
-$3,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $6,016 expenses = $3,142 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
$2,874
Total Expenses
$6,016
Mortgage P&I
146%
$4,185
Property Taxes
4%
$129
Home Insurance
11%
$306
HOA
1%
$17
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718