Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $196k initial cash invested.
-20.4%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,601
Rent
-$3,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $5,941 expenses = $3,340 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
$2,601
Total Expenses
$5,941
Mortgage P&I
161%
$4,183
Property Taxes
8%
$212
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650