Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $196k initial cash invested.
-18.74%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,998
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $7,063 expenses = $3,065 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,998
Total Expenses
$7,063
Mortgage P&I
105%
$4,204
Property Taxes
16%
$642
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000