Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $196k initial cash invested.
-22.04%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,727
Rent
-$3,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $7,335 expenses = $3,608 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
$3,727
Total Expenses
$7,335
Mortgage P&I
115%
$4,276
Property Taxes
16%
$612
Home Insurance
8%
$315
HOA
9%
$343
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932