Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $196k initial cash invested.
-17.7%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,456
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $6,352 expenses = $2,896 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
$3,456
Total Expenses
$6,352
Mortgage P&I
122%
$4,226
Property Taxes
5%
$171
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864