Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $195k initial cash invested.
-14.74%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$4,654
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $7,044 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,408
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$7,044
Mortgage P&I
90%
$4,197
Property Taxes
7%
$315
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164