Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.41% first-year return on $195k initial cash invested.
-26.41%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,270
Rent
-$4,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $6,560 expenses = $4,290 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$6,560
Mortgage P&I
195%
$4,430
Property Taxes
26%
$585
Home Insurance
20%
$455
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568