Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $197k initial cash invested.
-16.96%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,557
Rent
-$2,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,557 income − $8,343 expenses = $2,786 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,557
Total Expenses
$8,343
Mortgage P&I
76%
$4,235
Property Taxes
13%
$709
Home Insurance
6%
$308
HOA
8%
$424
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,389