Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $196k initial cash invested.
-14.09%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,605
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $6,912 expenses = $2,307 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$6,912
Mortgage P&I
92%
$4,255
Property Taxes
3%
$149
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151