Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $196k initial cash invested.
-14.05%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,816
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $7,109 expenses = $2,293 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,470
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$7,109
Mortgage P&I
86%
$4,165
Property Taxes
8%
$364
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204