Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $197k initial cash invested.
-17.5%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,482
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $6,348 expenses = $2,866 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$6,348
Mortgage P&I
121%
$4,201
Property Taxes
5%
$179
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870