Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $198k initial cash invested.
-25.3%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,822
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $6,998 expenses = $4,176 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$6,998
Mortgage P&I
155%
$4,376
Property Taxes
34%
$946
Home Insurance
11%
$310
HOA
0%
$11
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706