Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $195k initial cash invested.
-13.77%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$5,137
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,137 income − $7,377 expenses = $2,240 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
$5,137
Total Expenses
$7,377
Mortgage P&I
82%
$4,201
Property Taxes
6%
$293
Home Insurance
6%
$298
HOA
2%
$120
Property Management
15%
$771
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284