Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $198k initial cash invested.
-17.4%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$4,399
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,399 income − $7,267 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,399
Total Expenses
$7,267
Mortgage P&I
97%
$4,273
Property Taxes
12%
$536
Home Insurance
7%
$306
HOA
1%
$40
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100