Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.35% first-year return on $197k initial cash invested.
-27.35%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$1,176
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,176 income − $5,655 expenses = $4,479 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
$1,176
Total Expenses
$5,655
Mortgage P&I
382%
$4,495
Property Taxes
25%
$298
Home Insurance
25%
$298
HOA
0%
$0
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294