Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.19% first-year return on $197k initial cash invested.
-1.19%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$8,136
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,136 income − $8,331 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,136
Total Expenses
$8,331
Mortgage P&I
50%
$4,030
Property Taxes
1%
$108
Home Insurance
4%
$289
HOA
0%
$0
Property Management
15%
$1,220
CapEx
4%
$325
Vacancy
0%
$0
Maintenance
4%
$325
Other
25%
$2,034