Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $197k initial cash invested.
-20.89%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,557
Rent
-$3,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,557 income − $6,979 expenses = $3,422 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$6,979
Mortgage P&I
120%
$4,274
Property Taxes
20%
$701
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889