Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.75% first-year return on $197k initial cash invested.
-21.75%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$2,526
Rent
-$3,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $6,088 expenses = $3,562 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,526
Total Expenses
$6,088
Mortgage P&I
167%
$4,209
Property Taxes
15%
$368
Home Insurance
12%
$298
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632