Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $198k initial cash invested.
-19.76%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$4,250
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $7,513 expenses = $3,263 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$7,513
Mortgage P&I
101%
$4,289
Property Taxes
13%
$548
Home Insurance
7%
$313
HOA
8%
$323
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062