Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $197k initial cash invested.
-15.47%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$4,119
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $6,655 expenses = $2,536 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$6,655
Mortgage P&I
100%
$4,111
Property Taxes
6%
$260
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030