Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $197k initial cash invested.
-14.92%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$6,154
Rent
-$2,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,154 income − $8,604 expenses = $2,450 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,154
Total Expenses
$8,604
Mortgage P&I
71%
$4,378
Property Taxes
15%
$928
Home Insurance
6%
$345
HOA
0%
$0
Property Management
15%
$923
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,538