Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $196k initial cash invested.
-22.83%
Cash On Cash
1.5%
Cap Rate
0.23
DSCR
$2,980
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $6,711 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$6,711
Mortgage P&I
157%
$4,669
Property Taxes
10%
$302
Home Insurance
10%
$310
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745