Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $196k initial cash invested.
-23.88%
Cash On Cash
0.38%
Cap Rate
0.07
DSCR
$2,101
Rent
-$3,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $6,010 expenses = $3,909 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,101
Total Expenses
$6,010
Mortgage P&I
195%
$4,094
Property Taxes
29%
$611
Home Insurance
14%
$297
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525