Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $199k initial cash invested.
-23.71%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,456
Rent
-$3,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $6,393 expenses = $3,937 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$6,393
Mortgage P&I
168%
$4,135
Property Taxes
31%
$768
Home Insurance
13%
$312
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614