Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $196k initial cash invested.
-18.16%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$3,266
Rent
-$2,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $6,239 expenses = $2,973 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$6,239
Mortgage P&I
128%
$4,180
Property Taxes
4%
$128
Home Insurance
9%
$298
HOA
2%
$65
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816