Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $199k initial cash invested.
-16.66%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,329
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $7,096 expenses = $2,767 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
$4,329
Total Expenses
$7,096
Mortgage P&I
100%
$4,322
Property Taxes
9%
$373
Home Insurance
7%
$324
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082