Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.79% first-year return on $195k initial cash invested.
-30.79%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$717
Rent
-$5,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$717 income − $5,727 expenses = $5,010 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
$717
Total Expenses
$5,727
Mortgage P&I
607%
$4,350
Property Taxes
93%
$666
Home Insurance
43%
$308
HOA
8%
$58
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$179