Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $196k initial cash invested.
-23.15%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,320
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $7,106 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,320
Total Expenses
$7,106
Mortgage P&I
125%
$4,155
Property Taxes
23%
$750
Home Insurance
9%
$297
HOA
9%
$310
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830