Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $196k initial cash invested.
-16.4%
Cash On Cash
2.29%
Cap Rate
0.4
DSCR
$5,330
Rent
-$2,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $8,012 expenses = $2,682 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
$5,330
Total Expenses
$8,012
Mortgage P&I
77%
$4,088
Property Taxes
20%
$1,069
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332