Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $199k initial cash invested.
-11.79%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$5,883
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $7,842 expenses = $1,959 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
$5,883
Total Expenses
$7,842
Mortgage P&I
73%
$4,322
Property Taxes
6%
$373
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471