Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.72% first-year return on $196k initial cash invested.
-28.72%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$0
Rent
-$4,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,702 expenses = $4,702 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
$0
Total Expenses
$4,702
Mortgage P&I
42550000%
$4,255
Property Taxes
1490000%
$149
Home Insurance
2980000%
$298
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0