Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $196k initial cash invested.
-23.68%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,671
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $6,540 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$6,540
Mortgage P&I
160%
$4,279
Property Taxes
26%
$681
Home Insurance
11%
$297
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668