Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $195k initial cash invested.
-14.08%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$5,057
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,057 income − $7,349 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,057
Total Expenses
$7,349
Mortgage P&I
83%
$4,180
Property Taxes
9%
$444
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264