Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $197k initial cash invested.
-20.09%
Cash On Cash
2.31%
Cap Rate
0.35
DSCR
$4,965
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $8,255 expenses = $3,290 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$8,255
Mortgage P&I
95%
$4,730
Property Taxes
17%
$843
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241