Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.32% first-year return on $199k initial cash invested.
-27.32%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$2,242
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $6,773 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$6,773
Mortgage P&I
195%
$4,367
Property Taxes
37%
$838
Home Insurance
14%
$313
HOA
8%
$179
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560