Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $197k initial cash invested.
-17.39%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$4,141
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $6,993 expenses = $2,852 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,514
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,141
Total Expenses
$6,993
Mortgage P&I
99%
$4,116
Property Taxes
14%
$588
Home Insurance
7%
$301
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035