Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $196k initial cash invested.
-25.19%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,304
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $6,429 expenses = $4,125 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$6,429
Mortgage P&I
183%
$4,216
Property Taxes
35%
$809
Home Insurance
13%
$298
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576