Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $195k initial cash invested.
-27.78%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$3,887
Rent
-$4,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,887 income − $8,392 expenses = $4,505 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,887
Total Expenses
$8,392
Mortgage P&I
118%
$4,568
Property Taxes
22%
$838
Home Insurance
8%
$301
HOA
21%
$820
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972