Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $196k initial cash invested.
-15.97%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$5,465
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,465 income − $8,078 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,465
Total Expenses
$8,078
Mortgage P&I
75%
$4,088
Property Taxes
20%
$1,069
Home Insurance
5%
$297
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366