Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $195k initial cash invested.
-21.58%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,415
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $6,926 expenses = $3,511 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
$3,415
Total Expenses
$6,926
Mortgage P&I
124%
$4,246
Property Taxes
18%
$614
Home Insurance
9%
$301
HOA
4%
$125
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854