Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $197k initial cash invested.
-21.8%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$3,813
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $7,395 expenses = $3,582 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
$3,813
Total Expenses
$7,395
Mortgage P&I
116%
$4,410
Property Taxes
22%
$851
Home Insurance
8%
$303
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953