Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $196k initial cash invested.
-20.4%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,607
Rent
-$3,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $6,942 expenses = $3,335 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
$3,607
Total Expenses
$6,942
Mortgage P&I
117%
$4,235
Property Taxes
18%
$661
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902