Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.9% first-year return on $197k initial cash invested.
-19.9%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,059
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $6,317 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,059
Total Expenses
$6,317
Mortgage P&I
140%
$4,295
Property Taxes
8%
$231
Home Insurance
10%
$298
HOA
1%
$25
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765