Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $196k initial cash invested.
-14.88%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$4,280
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $6,714 expenses = $2,434 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
$4,280
Total Expenses
$6,714
Mortgage P&I
98%
$4,179
Property Taxes
4%
$184
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070