Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.24% first-year return on $197k initial cash invested.
-23.24%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$2,435
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $6,241 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,435
Total Expenses
$6,241
Mortgage P&I
182%
$4,420
Property Taxes
15%
$355
Home Insurance
12%
$298
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609