Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.76% first-year return on $197k initial cash invested.
-28.76%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$1,382
Rent
-$4,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $6,093 expenses = $4,711 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,382
Total Expenses
$6,093
Mortgage P&I
311%
$4,301
Property Taxes
62%
$851
Home Insurance
20%
$278
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346