Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.13% first-year return on $195k initial cash invested.
-33.13%
Cash On Cash
-1.66%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,391 expenses = $5,391 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,391
Mortgage P&I
42230000%
$4,223
Property Taxes
7110000%
$711
Home Insurance
3150000%
$315
HOA
1420000%
$142
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0