Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $195k initial cash invested.
-14.16%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$5,791
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,791 income − $8,089 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,416
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,791
Total Expenses
$8,089
Mortgage P&I
73%
$4,216
Property Taxes
14%
$794
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,448