Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $199k initial cash invested.
-26.33%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,795
Rent
-$4,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $7,158 expenses = $4,363 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$7,158
Mortgage P&I
157%
$4,389
Property Taxes
23%
$654
Home Insurance
11%
$306
HOA
17%
$467
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699