Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $197k initial cash invested.
-20.14%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,892
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $6,194 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$6,194
Mortgage P&I
150%
$4,341
Property Taxes
5%
$149
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723