Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $195k initial cash invested.
-23.92%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$2,955
Rent
-$3,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $6,833 expenses = $3,878 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,955
Total Expenses
$6,833
Mortgage P&I
155%
$4,589
Property Taxes
18%
$529
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739