Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $199k initial cash invested.
-23.1%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,870
Rent
-$3,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $5,693 expenses = $3,823 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$5,693
Mortgage P&I
230%
$4,297
Property Taxes
14%
$262
Home Insurance
13%
$236
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468