Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $197k initial cash invested.
-18.76%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$4,275
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $7,347 expenses = $3,072 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,501
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$7,347
Mortgage P&I
102%
$4,368
Property Taxes
15%
$624
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069