Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $195k initial cash invested.
-20.9%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,718
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $7,108 expenses = $3,390 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%
$8,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$7,108
Mortgage P&I
112%
$4,171
Property Taxes
23%
$857
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930