Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $198k initial cash invested.
-19.34%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,383
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $7,576 expenses = $3,193 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
$4,383
Total Expenses
$7,576
Mortgage P&I
98%
$4,289
Property Taxes
13%
$548
Home Insurance
7%
$313
HOA
7%
$323
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096