Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $199k initial cash invested.
-19.7%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,276
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $6,548 expenses = $3,272 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$6,548
Mortgage P&I
132%
$4,327
Property Taxes
10%
$334
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819