Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $196k initial cash invested.
-17.71%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,916
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $6,809 expenses = $2,893 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$6,809
Mortgage P&I
107%
$4,173
Property Taxes
7%
$292
Home Insurance
12%
$464
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979