Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $197k initial cash invested.
-22.63%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,082
Rent
-$3,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $6,805 expenses = $3,723 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$6,805
Mortgage P&I
139%
$4,277
Property Taxes
21%
$648
Home Insurance
13%
$402
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770