Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $196k initial cash invested.
-11.35%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$5,967
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,967 income − $7,823 expenses = $1,856 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,967
Total Expenses
$7,823
Mortgage P&I
73%
$4,328
Property Taxes
5%
$324
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492