Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $197k initial cash invested.
-21.29%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,734
Rent
-$3,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $7,222 expenses = $3,488 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
$3,734
Total Expenses
$7,222
Mortgage P&I
115%
$4,301
Property Taxes
23%
$851
Home Insurance
7%
$278
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934