Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $195k initial cash invested.
-20.66%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,635
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $5,995 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$5,995
Mortgage P&I
159%
$4,195
Property Taxes
9%
$230
Home Insurance
12%
$306
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659