Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $196k initial cash invested.
-23.46%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$1,580
Rent
-$3,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $5,418 expenses = $3,838 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$5,418
Mortgage P&I
264%
$4,179
Property Taxes
12%
$184
Home Insurance
19%
$297
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395