Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.18% first-year return on $195k initial cash invested.
-31.18%
Cash On Cash
-1.37%
Cap Rate
-0.24
DSCR
$937
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$937 income − $6,003 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$937
Total Expenses
$6,003
Mortgage P&I
434%
$4,064
Property Taxes
101%
$945
Home Insurance
32%
$304
HOA
26%
$241
Property Management
15%
$141
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234