Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.32% first-year return on $197k initial cash invested.
-29.32%
Cash On Cash
-0.4%
Cap Rate
-0.06
DSCR
$558
Rent
-$4,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$558 income − $5,359 expenses = $4,801 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$558
Total Expenses
$5,359
Mortgage P&I
806%
$4,495
Property Taxes
53%
$298
Home Insurance
53%
$298
HOA
0%
$0
Property Management
15%
$84
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$140