Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $199k initial cash invested.
-23.34%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,865
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $6,739 expenses = $3,874 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
$2,865
Total Expenses
$6,739
Mortgage P&I
153%
$4,383
Property Taxes
24%
$679
Home Insurance
11%
$301
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716