Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $195k initial cash invested.
-22.72%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,527
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $7,214 expenses = $3,687 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,416
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,527
Total Expenses
$7,214
Mortgage P&I
115%
$4,070
Property Taxes
34%
$1,197
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882