Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $196k initial cash invested.
-10.66%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$5,784
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,784 income − $7,521 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$7,521
Mortgage P&I
72%
$4,155
Property Taxes
5%
$293
Home Insurance
5%
$297
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,446