Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $197k initial cash invested.
-21.95%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$2,815
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $6,421 expenses = $3,606 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%
$8,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$6,421
Mortgage P&I
151%
$4,246
Property Taxes
18%
$508
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704