Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $196k initial cash invested.
-19.48%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,086
Rent
-$3,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $6,269 expenses = $3,183 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$6,269
Mortgage P&I
136%
$4,209
Property Taxes
9%
$282
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772