Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.46% first-year return on $195k initial cash invested.
-6.46%
Cash On Cash
4.57%
Cap Rate
0.81
DSCR
$7,179
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,179 income − $8,227 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,179
Total Expenses
$8,227
Mortgage P&I
55%
$3,962
Property Taxes
7%
$513
Home Insurance
4%
$306
HOA
0%
$0
Property Management
15%
$1,077
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,795