Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $196k initial cash invested.
-11.12%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$5,958
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,958 income − $7,779 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,958
Total Expenses
$7,779
Mortgage P&I
70%
$4,180
Property Taxes
7%
$443
Home Insurance
5%
$296
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490