Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $197k initial cash invested.
-15.92%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,325
Rent
-$2,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $6,944 expenses = $2,619 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,325
Total Expenses
$6,944
Mortgage P&I
97%
$4,206
Property Taxes
8%
$364
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081