Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $197k initial cash invested.
-24.36%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,946
Rent
-$4,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $6,954 expenses = $4,008 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$6,954
Mortgage P&I
150%
$4,408
Property Taxes
28%
$835
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736