Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.72% first-year return on $196k initial cash invested.
-17.72%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,451
Rent
-$2,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $6,353 expenses = $2,902 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
$3,451
Total Expenses
$6,353
Mortgage P&I
121%
$4,178
Property Taxes
6%
$220
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863