Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $195k initial cash invested.
-18.28%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,669
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $6,640 expenses = $2,971 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
$3,669
Total Expenses
$6,640
Mortgage P&I
114%
$4,172
Property Taxes
11%
$409
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917