Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.93% first-year return on $195k initial cash invested.
-29.93%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$984
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$984 income − $5,854 expenses = $4,870 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$984
Total Expenses
$5,854
Mortgage P&I
442%
$4,350
Property Taxes
68%
$666
Home Insurance
31%
$308
HOA
6%
$58
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246