Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.53% first-year return on $199k initial cash invested.
-27.53%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$1,295
Rent
-$4,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $5,872 expenses = $4,577 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,295
Total Expenses
$5,872
Mortgage P&I
330%
$4,272
Property Taxes
52%
$670
Home Insurance
24%
$308
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324