Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $195k initial cash invested.
-17.3%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,753
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,753 income − $7,567 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,753
Total Expenses
$7,567
Mortgage P&I
89%
$4,246
Property Taxes
13%
$614
Home Insurance
6%
$301
HOA
3%
$125
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188