Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $197k initial cash invested.
-18.53%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,505
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $6,542 expenses = $3,037 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
$3,505
Total Expenses
$6,542
Mortgage P&I
122%
$4,278
Property Taxes
9%
$321
Home Insurance
7%
$261
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876