Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.6% first-year return on $195k initial cash invested.
-30.6%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$1,335
Rent
-$4,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $6,310 expenses = $4,975 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,335
Total Expenses
$6,310
Mortgage P&I
321%
$4,288
Property Taxes
51%
$676
Home Insurance
23%
$307
HOA
30%
$399
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334