Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $195k initial cash invested.
-19.38%
Cash On Cash
2.02%
Cap Rate
0.31
DSCR
$3,886
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $7,031 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$157k
Closing costs
1%
$7,843
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$3,886
Total Expenses
$7,031
Mortgage P&I
111%
$4,308
Property Taxes
15%
$578
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972