Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $198k initial cash invested.
-21.3%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,858
Rent
-$3,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $6,377 expenses = $3,519 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$6,377
Mortgage P&I
148%
$4,238
Property Taxes
16%
$468
Home Insurance
11%
$300
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714