Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $197k initial cash invested.
-16.74%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,628
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,628 income − $8,377 expenses = $2,749 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
$5,628
Total Expenses
$8,377
Mortgage P&I
75%
$4,235
Property Taxes
13%
$709
Home Insurance
5%
$308
HOA
8%
$424
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,407