Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.31% first-year return on $196k initial cash invested.
-31.31%
Cash On Cash
-1.33%
Cap Rate
-0.23
DSCR
$0
Rent
-$5,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,126 expenses = $5,126 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$0
Total Expenses
$5,126
Mortgage P&I
41830000%
$4,183
Property Taxes
6460000%
$646
Home Insurance
2970000%
$297
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0