Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $196k initial cash invested.
-21.53%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,889
Rent
-$3,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $7,413 expenses = $3,524 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,889
Total Expenses
$7,413
Mortgage P&I
110%
$4,276
Property Taxes
16%
$612
Home Insurance
8%
$315
HOA
9%
$343
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972