Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $196k initial cash invested.
-20.66%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,314
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $5,696 expenses = $3,382 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$5,696
Mortgage P&I
178%
$4,122
Property Taxes
7%
$165
Home Insurance
13%
$298
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578