Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.16% first-year return on $198k initial cash invested.
-26.16%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,374
Rent
-$4,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $6,688 expenses = $4,314 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%
$8,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$6,688
Mortgage P&I
185%
$4,382
Property Taxes
36%
$860
Home Insurance
13%
$306
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594