Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.42% first-year return on $196k initial cash invested.
-30.42%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$0
Rent
-$4,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,958 expenses = $4,958 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,958
Mortgage P&I
42000000%
$4,200
Property Taxes
4520000%
$452
Home Insurance
3060000%
$306
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0