Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $197k initial cash invested.
-18.22%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,605
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $6,590 expenses = $2,985 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,605
Total Expenses
$6,590
Mortgage P&I
119%
$4,278
Property Taxes
9%
$321
Home Insurance
7%
$261
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901