Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $198k initial cash invested.
-21.97%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,742
Rent
-$3,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $6,361 expenses = $3,619 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
$2,742
Total Expenses
$6,361
Mortgage P&I
158%
$4,345
Property Taxes
15%
$402
Home Insurance
11%
$297
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686