Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $196k initial cash invested.
-23.26%
Cash On Cash
0.55%
Cap Rate
0.1
DSCR
$1,981
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $5,773 expenses = $3,792 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,981
Total Expenses
$5,773
Mortgage P&I
207%
$4,103
Property Taxes
21%
$414
Home Insurance
15%
$306
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495