Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $196k initial cash invested.
-24.88%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,731
Rent
-$4,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $5,802 expenses = $4,071 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%
$8,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,731
Total Expenses
$5,802
Mortgage P&I
248%
$4,295
Property Taxes
19%
$321
Home Insurance
18%
$315
HOA
2%
$40
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433