Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.13% first-year return on $196k initial cash invested.
-23.13%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$2,415
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $6,190 expenses = $3,775 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$6,190
Mortgage P&I
172%
$4,161
Property Taxes
15%
$359
Home Insurance
13%
$315
HOA
8%
$195
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604