Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $198k initial cash invested.
-26.32%
Cash On Cash
0.8%
Cap Rate
0.12
DSCR
$2,367
Rent
-$4,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $6,713 expenses = $4,346 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$6,713
Mortgage P&I
204%
$4,822
Property Taxes
19%
$441
Home Insurance
13%
$313
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592