Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $195k initial cash invested.
-16.92%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,501
Rent
-$2,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,501 income − $7,249 expenses = $2,748 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,501
Total Expenses
$7,249
Mortgage P&I
95%
$4,258
Property Taxes
12%
$525
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125