Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.93% first-year return on $195k initial cash invested.
-6.93%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$7,296
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,296 income − $8,424 expenses = $1,128 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
$7,296
Total Expenses
$8,424
Mortgage P&I
57%
$4,180
Property Taxes
6%
$444
Home Insurance
4%
$298
HOA
0%
$0
Property Management
15%
$1,094
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,824