Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.53% first-year return on $199k initial cash invested.
-26.53%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,730
Rent
-$4,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $7,126 expenses = $4,396 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
$2,730
Total Expenses
$7,126
Mortgage P&I
161%
$4,389
Property Taxes
24%
$654
Home Insurance
11%
$306
HOA
17%
$467
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682