Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $196k initial cash invested.
-20.22%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,787
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $6,084 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$6,084
Mortgage P&I
147%
$4,101
Property Taxes
12%
$331
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697