Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.63% first-year return on $197k initial cash invested.
-11.63%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$5,585
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,585 income − $7,495 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,585
Total Expenses
$7,495
Mortgage P&I
78%
$4,380
Property Taxes
2%
$120
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396