Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $196k initial cash invested.
-25.1%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$1,955
Rent
-$4,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $6,064 expenses = $4,109 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
$1,955
Total Expenses
$6,064
Mortgage P&I
214%
$4,183
Property Taxes
33%
$646
Home Insurance
15%
$297
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489