Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $197k initial cash invested.
-19.7%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$3,292
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $6,527 expenses = $3,235 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$6,527
Mortgage P&I
125%
$4,123
Property Taxes
15%
$505
Home Insurance
9%
$308
HOA
0%
$10
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823