Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $197k initial cash invested.
-24.88%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,541
Rent
-$4,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $6,615 expenses = $4,074 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
$2,541
Total Expenses
$6,615
Mortgage P&I
167%
$4,250
Property Taxes
33%
$831
Home Insurance
12%
$298
HOA
1%
$16
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635