Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.86% first-year return on $197k initial cash invested.
-25.86%
Cash On Cash
0.75%
Cap Rate
0.11
DSCR
$2,517
Rent
-$4,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $6,751 expenses = $4,234 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,517
Total Expenses
$6,751
Mortgage P&I
185%
$4,667
Property Taxes
23%
$577
Home Insurance
12%
$298
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629