Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $197k initial cash invested.
-16.35%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$4,216
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $6,901 expenses = $2,685 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$6,901
Mortgage P&I
99%
$4,162
Property Taxes
9%
$391
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054