Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.83% first-year return on $196k initial cash invested.
-31.83%
Cash On Cash
-1.45%
Cap Rate
-0.25
DSCR
$0
Rent
-$5,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,193 expenses = $5,193 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
$0
Total Expenses
$5,193
Mortgage P&I
41710000%
$4,171
Property Taxes
7240000%
$724
Home Insurance
2980000%
$298
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0