Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.96% first-year return on $195k initial cash invested.
-25.96%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,819
Rent
-$4,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $7,027 expenses = $4,208 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$7,027
Mortgage P&I
148%
$4,162
Property Taxes
42%
$1,185
Home Insurance
11%
$298
HOA
1%
$28
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705