Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $195k initial cash invested.
-21.8%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,290
Rent
-$3,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $6,833 expenses = $3,543 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$6,833
Mortgage P&I
129%
$4,259
Property Taxes
21%
$700
Home Insurance
9%
$294
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822