Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $197k initial cash invested.
-16.26%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,893
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $6,556 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,893
Total Expenses
$6,556
Mortgage P&I
110%
$4,290
Property Taxes
3%
$99
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973