Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $197k initial cash invested.
-17.59%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,894
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $6,774 expenses = $2,880 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,894
Total Expenses
$6,774
Mortgage P&I
109%
$4,247
Property Taxes
9%
$359
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974