Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $198k initial cash invested.
-18.07%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,779
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $7,755 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,779
Total Expenses
$7,755
Mortgage P&I
89%
$4,274
Property Taxes
14%
$649
Home Insurance
6%
$306
HOA
5%
$232
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195