Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $197k initial cash invested.
-22.47%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,236
Rent
-$3,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $5,915 expenses = $3,679 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,236
Total Expenses
$5,915
Mortgage P&I
185%
$4,145
Property Taxes
18%
$400
Home Insurance
13%
$298
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559