Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $196k initial cash invested.
-23.27%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,796
Rent
-$3,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $6,599 expenses = $3,803 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
$2,796
Total Expenses
$6,599
Mortgage P&I
153%
$4,279
Property Taxes
24%
$681
Home Insurance
11%
$297
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699