Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $197k initial cash invested.
-22.34%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,636
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $7,308 expenses = $3,672 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$7,308
Mortgage P&I
121%
$4,410
Property Taxes
23%
$851
Home Insurance
8%
$303
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909