Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $202k initial cash invested.
-6.75%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$7,336
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,336 income − $8,474 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,336
Total Expenses
$8,474
Mortgage P&I
57%
$4,212
Property Taxes
6%
$445
Home Insurance
4%
$297
HOA
0%
$0
Property Management
15%
$1,100
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,834