Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $197k initial cash invested.
-17.55%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$5,168
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $8,047 expenses = $2,879 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$8,047
Mortgage P&I
84%
$4,365
Property Taxes
17%
$898
Home Insurance
6%
$303
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292