Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $198k initial cash invested.
-23.09%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,387
Rent
-$3,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $6,189 expenses = $3,802 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$6,189
Mortgage P&I
182%
$4,345
Property Taxes
17%
$402
Home Insurance
12%
$297
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597