Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $199k initial cash invested.
-22.64%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,086
Rent
-$3,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $6,844 expenses = $3,758 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$6,844
Mortgage P&I
142%
$4,383
Property Taxes
22%
$679
Home Insurance
10%
$301
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772