Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $196k initial cash invested.
-22.58%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,857
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $5,551 expenses = $3,694 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
$1,857
Total Expenses
$5,551
Mortgage P&I
225%
$4,179
Property Taxes
10%
$184
Home Insurance
16%
$297
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464