Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $196k initial cash invested.
-16.13%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$4,361
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $7,000 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,361
Total Expenses
$7,000
Mortgage P&I
98%
$4,277
Property Taxes
8%
$347
Home Insurance
7%
$284
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090