Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $197k initial cash invested.
-20.73%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,688
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $7,098 expenses = $3,410 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
$3,688
Total Expenses
$7,098
Mortgage P&I
116%
$4,277
Property Taxes
18%
$648
Home Insurance
11%
$402
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922