Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $196k initial cash invested.
-3%
Cash On Cash
5.63%
Cap Rate
0.97
DSCR
$8,887
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,887 income − $9,378 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,887
Total Expenses
$9,378
Mortgage P&I
46%
$4,116
Property Taxes
8%
$700
Home Insurance
3%
$297
HOA
0%
$0
Property Management
15%
$1,333
CapEx
4%
$355
Vacancy
0%
$0
Maintenance
4%
$355
Other
25%
$2,222