Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $195k initial cash invested.
-27.02%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,895
Rent
-$4,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $6,292 expenses = $4,397 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
$1,895
Total Expenses
$6,292
Mortgage P&I
230%
$4,350
Property Taxes
35%
$666
Home Insurance
16%
$308
HOA
3%
$58
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474