Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $199k initial cash invested.
-16.16%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$4,492
Rent
-$2,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $7,176 expenses = $2,684 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$7,176
Mortgage P&I
96%
$4,322
Property Taxes
8%
$373
Home Insurance
7%
$324
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123