Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $196k initial cash invested.
-18.24%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,261
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,261 income − $7,237 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,261
Total Expenses
$7,237
Mortgage P&I
98%
$4,171
Property Taxes
17%
$724
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065