Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.24% first-year return on $196k initial cash invested.
-14.24%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$4,544
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $6,875 expenses = $2,331 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
$4,544
Total Expenses
$6,875
Mortgage P&I
92%
$4,183
Property Taxes
5%
$212
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136