Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $198k initial cash invested.
-22.5%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,400
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $6,122 expenses = $3,722 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$6,122
Mortgage P&I
176%
$4,231
Property Taxes
19%
$445
Home Insurance
12%
$294
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600