Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $199k initial cash invested.
-18.91%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,095
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $6,225 expenses = $3,130 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$6,225
Mortgage P&I
136%
$4,214
Property Taxes
5%
$157
Home Insurance
10%
$301
HOA
2%
$67
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774