Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.89% first-year return on $197k initial cash invested.
-16.89%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$4,364
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $7,135 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$7,135
Mortgage P&I
100%
$4,365
Property Taxes
9%
$382
Home Insurance
7%
$292
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091