Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $196k initial cash invested.
-19.67%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,816
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $7,025 expenses = $3,209 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
$3,816
Total Expenses
$7,025
Mortgage P&I
109%
$4,171
Property Taxes
19%
$724
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954