Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $197k initial cash invested.
-10.42%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$7,624
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,624 income − $9,336 expenses = $1,712 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
$7,624
Total Expenses
$9,336
Mortgage P&I
56%
$4,235
Property Taxes
9%
$709
Home Insurance
4%
$308
HOA
6%
$424
Property Management
15%
$1,144
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,906