Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.23% first-year return on $195k initial cash invested.
-17.23%
Cash On Cash
2%
Cap Rate
0.35
DSCR
$3,931
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,931 income − $6,734 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,931
Total Expenses
$6,734
Mortgage P&I
103%
$4,049
Property Taxes
12%
$483
Home Insurance
7%
$288
HOA
1%
$27
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983