Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.1% first-year return on $196k initial cash invested.
-29.1%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$873
Rent
-$4,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$873 income − $5,630 expenses = $4,757 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,485
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$873
Total Expenses
$5,630
Mortgage P&I
485%
$4,235
Property Taxes
76%
$661
Home Insurance
36%
$315
HOA
0%
$0
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218