Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $197k initial cash invested.
-23.55%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,272
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $6,145 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$159k
Closing costs
1%
$7,969
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$2,272
Total Expenses
$6,145
Mortgage P&I
177%
$4,028
Property Taxes
30%
$691
Home Insurance
12%
$280
HOA
2%
$55
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568