Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $197k initial cash invested.
-23.52%
Cash On Cash
0.44%
Cap Rate
0.08
DSCR
$1,710
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $5,563 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$5,563
Mortgage P&I
240%
$4,099
Property Taxes
19%
$329
Home Insurance
18%
$315
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428