Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $197k initial cash invested.
-23.1%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,591
Rent
-$3,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $6,384 expenses = $3,793 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$6,384
Mortgage P&I
164%
$4,260
Property Taxes
22%
$563
Home Insurance
12%
$306
HOA
0%
$10
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648