Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $197k initial cash invested.
-13.39%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,215
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,215 income − $7,408 expenses = $2,193 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
$5,215
Total Expenses
$7,408
Mortgage P&I
81%
$4,247
Property Taxes
7%
$359
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304