Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $196k initial cash invested.
-19.99%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,739
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,739 income − $7,007 expenses = $3,268 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
$3,739
Total Expenses
$7,007
Mortgage P&I
113%
$4,235
Property Taxes
18%
$661
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935