Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $196k initial cash invested.
-12.48%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$5,608
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,608 income − $7,649 expenses = $2,041 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
$5,608
Total Expenses
$7,649
Mortgage P&I
77%
$4,328
Property Taxes
6%
$324
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402