Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $195k initial cash invested.
-16.64%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,181
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $6,885 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,181
Total Expenses
$6,885
Mortgage P&I
100%
$4,172
Property Taxes
10%
$409
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045