Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.58% first-year return on $196k initial cash invested.
-29.58%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$2,035
Rent
-$4,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $6,878 expenses = $4,843 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$6,878
Mortgage P&I
206%
$4,189
Property Taxes
61%
$1,237
Home Insurance
15%
$298
HOA
9%
$178
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509