Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $196k initial cash invested.
-12.54%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,978
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $7,030 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$7,030
Mortgage P&I
84%
$4,201
Property Taxes
3%
$143
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244