Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $196k initial cash invested.
-21.71%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,730
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $6,268 expenses = $3,538 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
$2,730
Total Expenses
$6,268
Mortgage P&I
154%
$4,200
Property Taxes
17%
$452
Home Insurance
11%
$306
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682