Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $198k initial cash invested.
-20.9%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,081
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $6,535 expenses = $3,454 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%
$8,587
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$6,535
Mortgage P&I
138%
$4,249
Property Taxes
6%
$194
Home Insurance
10%
$315
HOA
10%
$299
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770